[JERNEH] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -75.63%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 182,978 130,840 85,664 40,661 165,753 111,234 75,049 80.66%
PBT 33,922 22,936 18,029 9,217 34,940 26,431 17,333 56.14%
Tax -12,951 -10,842 -8,854 -3,511 -11,529 -10,292 -6,048 65.75%
NP 20,971 12,094 9,175 5,706 23,411 16,139 11,285 50.86%
-
NP to SH 20,971 15,199 9,175 5,706 23,411 16,139 11,285 50.86%
-
Tax Rate 38.18% 47.27% 49.11% 38.09% 33.00% 38.94% 34.89% -
Total Cost 162,007 118,746 76,489 34,955 142,342 95,095 63,764 85.67%
-
Net Worth 273,567 263,711 261,525 262,109 252,878 240,770 235,540 10.44%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 20,890 - - - - - - -
Div Payout % 99.62% - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 273,567 263,711 261,525 262,109 252,878 240,770 235,540 10.44%
NOSH 108,129 108,078 108,068 107,863 105,366 105,140 104,684 2.17%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.46% 9.24% 10.71% 14.03% 14.12% 14.51% 15.04% -
ROE 7.67% 5.76% 3.51% 2.18% 9.26% 6.70% 4.79% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 169.22 121.06 79.27 37.70 157.31 105.80 71.69 76.82%
EPS 19.40 11.19 8.49 5.29 22.25 15.35 10.78 47.68%
DPS 19.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.44 2.42 2.43 2.40 2.29 2.25 8.09%
Adjusted Per Share Value based on latest NOSH - 107,863
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 74.96 53.60 35.09 16.66 67.90 45.57 30.74 80.68%
EPS 8.59 6.23 3.76 2.34 9.59 6.61 4.62 50.92%
DPS 8.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1207 1.0803 1.0714 1.0737 1.0359 0.9863 0.9649 10.44%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.45 2.19 2.28 2.42 2.34 2.36 2.04 -
P/RPS 1.45 1.81 2.88 6.42 1.49 2.23 2.85 -36.13%
P/EPS 12.63 15.57 26.86 45.75 10.53 15.37 18.92 -23.52%
EY 7.92 6.42 3.72 2.19 9.50 6.50 5.28 30.87%
DY 7.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.94 1.00 0.97 1.03 0.91 4.32%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 25/11/04 26/08/04 27/05/04 27/02/04 27/11/03 26/08/03 -
Price 2.31 2.22 2.16 2.35 2.50 2.32 2.44 -
P/RPS 1.37 1.83 2.72 6.23 1.59 2.19 3.40 -45.29%
P/EPS 11.91 15.79 25.44 44.42 11.25 15.11 22.63 -34.68%
EY 8.40 6.33 3.93 2.25 8.89 6.62 4.42 53.12%
DY 8.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.89 0.97 1.04 1.01 1.08 -10.74%

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