[JERNEH] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 95.72%
YoY- -43.15%
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 105,041 50,546 195,270 138,838 86,685 39,868 182,978 -30.99%
PBT 13,218 3,268 27,024 17,161 8,790 1,071 33,922 -46.74%
Tax -4,671 -1,424 -7,267 -5,882 0 -383 -12,951 -49.42%
NP 8,547 1,844 19,757 11,279 8,790 688 20,971 -45.11%
-
NP to SH 6,471 1,844 15,104 8,641 4,415 688 20,971 -54.43%
-
Tax Rate 35.34% 43.57% 26.89% 34.28% 0.00% 35.76% 38.18% -
Total Cost 96,494 48,702 175,513 127,559 77,895 39,180 162,007 -29.27%
-
Net Worth 294,632 406,586 284,840 283,471 272,947 275,186 273,567 5.08%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 5,435 - - - 20,890 -
Div Payout % - - 35.99% - - - 99.62% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 294,632 406,586 284,840 283,471 272,947 275,186 273,567 5.08%
NOSH 109,123 151,147 108,717 141,735 108,743 108,769 108,129 0.61%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.14% 3.65% 10.12% 8.12% 10.14% 1.73% 11.46% -
ROE 2.20% 0.45% 5.30% 3.05% 1.62% 0.25% 7.67% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 96.26 33.44 179.61 97.96 79.71 36.65 169.22 -31.41%
EPS 5.93 1.22 13.84 7.92 4.05 0.65 19.40 -54.72%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 19.32 -
NAPS 2.70 2.69 2.62 2.00 2.51 2.53 2.53 4.44%
Adjusted Per Share Value based on latest NOSH - 143,495
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 43.03 20.71 79.99 56.88 35.51 16.33 74.96 -30.99%
EPS 2.65 0.76 6.19 3.54 1.81 0.28 8.59 -54.44%
DPS 0.00 0.00 2.23 0.00 0.00 0.00 8.56 -
NAPS 1.207 1.6656 1.1669 1.1613 1.1181 1.1273 1.1207 5.08%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.93 2.03 2.08 2.12 2.18 2.16 2.45 -
P/RPS 2.01 6.07 1.16 2.16 2.73 5.89 1.45 24.39%
P/EPS 32.55 166.39 14.97 34.77 53.69 341.48 12.63 88.30%
EY 3.07 0.60 6.68 2.88 1.86 0.29 7.92 -46.92%
DY 0.00 0.00 2.40 0.00 0.00 0.00 7.89 -
P/NAPS 0.71 0.75 0.79 1.06 0.87 0.85 0.97 -18.82%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 24/05/06 22/02/06 29/11/05 24/08/05 25/05/05 25/02/05 -
Price 1.87 2.03 2.07 2.07 2.16 2.17 2.31 -
P/RPS 1.94 6.07 1.15 2.11 2.71 5.92 1.37 26.18%
P/EPS 31.53 166.39 14.90 33.95 53.20 343.07 11.91 91.71%
EY 3.17 0.60 6.71 2.95 1.88 0.29 8.40 -47.87%
DY 0.00 0.00 2.42 0.00 0.00 0.00 8.36 -
P/NAPS 0.69 0.75 0.79 1.04 0.86 0.86 0.91 -16.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment