[JERNEH] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 95.03%
YoY- 104.61%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 66,635 46,768 39,835 42,717 16,789 7,066 40,962 38.44%
PBT 13,950 5,453 -862 13,336 7,683 5,147 -3,149 -
Tax -2,578 -664 289,511 37,975 17,658 4,437 40,106 -
NP 11,372 4,789 288,649 51,311 25,341 9,584 36,957 -54.51%
-
NP to SH 11,372 4,789 278,942 43,789 22,453 8,769 29,180 -46.73%
-
Tax Rate 18.48% 12.18% - -284.76% -229.83% -86.21% - -
Total Cost 55,263 41,979 -248,814 -8,594 -8,552 -2,518 4,005 478.06%
-
Net Worth 759,479 723,833 709,605 489,757 468,222 461,050 435,484 45.03%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 146 - - - 90 54 -
Div Payout % - 3.05% - - - 1.03% 0.19% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 759,479 723,833 709,605 489,757 468,222 461,050 435,484 45.03%
NOSH 201,989 182,786 181,484 180,722 180,780 180,804 180,698 7.73%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 17.07% 10.24% 724.61% 120.12% 150.94% 135.64% 90.22% -
ROE 1.50% 0.66% 39.31% 8.94% 4.80% 1.90% 6.70% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 32.99 25.59 21.95 23.64 9.29 3.91 22.67 28.50%
EPS 5.63 2.62 153.70 24.23 12.42 4.85 16.15 -50.56%
DPS 0.00 0.08 0.00 0.00 0.00 0.05 0.03 -
NAPS 3.76 3.96 3.91 2.71 2.59 2.55 2.41 34.62%
Adjusted Per Share Value based on latest NOSH - 180,660
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 27.30 19.16 16.32 17.50 6.88 2.89 16.78 38.45%
EPS 4.66 1.96 114.27 17.94 9.20 3.59 11.95 -46.71%
DPS 0.00 0.06 0.00 0.00 0.00 0.04 0.02 -
NAPS 3.1113 2.9652 2.9069 2.0063 1.9181 1.8887 1.784 45.03%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.14 2.98 2.95 2.92 2.77 2.62 1.96 -
P/RPS 9.52 11.65 13.44 12.35 29.83 67.04 8.65 6.61%
P/EPS 55.77 113.74 1.92 12.05 22.30 54.02 12.14 177.11%
EY 1.79 0.88 52.10 8.30 4.48 1.85 8.24 -63.96%
DY 0.00 0.03 0.00 0.00 0.00 0.02 0.02 -
P/NAPS 0.84 0.75 0.75 1.08 1.07 1.03 0.81 2.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 17/08/11 27/05/11 28/02/11 22/11/10 13/08/10 31/05/10 25/02/10 -
Price 1.28 3.12 3.07 3.16 3.46 3.00 2.14 -
P/RPS 3.88 12.19 13.99 13.37 37.26 76.76 9.44 -44.80%
P/EPS 22.74 119.08 2.00 13.04 27.86 61.86 13.25 43.48%
EY 4.40 0.84 50.07 7.67 3.59 1.62 7.55 -30.29%
DY 0.00 0.03 0.00 0.00 0.00 0.02 0.01 -
P/NAPS 0.34 0.79 0.79 1.17 1.34 1.18 0.89 -47.44%

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