[JERNEH] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -96.72%
YoY- -87.94%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 195,270 138,838 86,685 39,868 182,978 130,840 85,664 72.94%
PBT 27,024 17,161 8,790 1,071 33,922 22,936 18,029 30.87%
Tax -7,267 -5,882 0 -383 -12,951 -10,842 -8,854 -12.30%
NP 19,757 11,279 8,790 688 20,971 12,094 9,175 66.52%
-
NP to SH 15,104 8,641 4,415 688 20,971 15,199 9,175 39.29%
-
Tax Rate 26.89% 34.28% 0.00% 35.76% 38.18% 47.27% 49.11% -
Total Cost 175,513 127,559 77,895 39,180 162,007 118,746 76,489 73.70%
-
Net Worth 284,840 283,471 272,947 275,186 273,567 263,711 261,525 5.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 5,435 - - - 20,890 - - -
Div Payout % 35.99% - - - 99.62% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 284,840 283,471 272,947 275,186 273,567 263,711 261,525 5.84%
NOSH 108,717 141,735 108,743 108,769 108,129 108,078 108,068 0.39%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.12% 8.12% 10.14% 1.73% 11.46% 9.24% 10.71% -
ROE 5.30% 3.05% 1.62% 0.25% 7.67% 5.76% 3.51% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 179.61 97.96 79.71 36.65 169.22 121.06 79.27 72.25%
EPS 13.84 7.92 4.05 0.65 19.40 11.19 8.49 38.38%
DPS 5.00 0.00 0.00 0.00 19.32 0.00 0.00 -
NAPS 2.62 2.00 2.51 2.53 2.53 2.44 2.42 5.42%
Adjusted Per Share Value based on latest NOSH - 108,769
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 79.99 56.88 35.51 16.33 74.96 53.60 35.09 72.94%
EPS 6.19 3.54 1.81 0.28 8.59 6.23 3.76 39.29%
DPS 2.23 0.00 0.00 0.00 8.56 0.00 0.00 -
NAPS 1.1669 1.1613 1.1181 1.1273 1.1207 1.0803 1.0714 5.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.08 2.12 2.18 2.16 2.45 2.19 2.28 -
P/RPS 1.16 2.16 2.73 5.89 1.45 1.81 2.88 -45.37%
P/EPS 14.97 34.77 53.69 341.48 12.63 15.57 26.86 -32.20%
EY 6.68 2.88 1.86 0.29 7.92 6.42 3.72 47.57%
DY 2.40 0.00 0.00 0.00 7.89 0.00 0.00 -
P/NAPS 0.79 1.06 0.87 0.85 0.97 0.90 0.94 -10.91%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 29/11/05 24/08/05 25/05/05 25/02/05 25/11/04 26/08/04 -
Price 2.07 2.07 2.16 2.17 2.31 2.22 2.16 -
P/RPS 1.15 2.11 2.71 5.92 1.37 1.83 2.72 -43.57%
P/EPS 14.90 33.95 53.20 343.07 11.91 15.79 25.44 -29.92%
EY 6.71 2.95 1.88 0.29 8.40 6.33 3.93 42.71%
DY 2.42 0.00 0.00 0.00 8.36 0.00 0.00 -
P/NAPS 0.79 1.04 0.86 0.86 0.91 0.91 0.89 -7.61%

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