[JERNEH] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -39.2%
YoY- -61.18%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 39,868 52,138 45,176 47,641 40,661 39,248 36,185 6.66%
PBT 1,071 10,986 4,908 8,812 9,217 10,079 9,098 -75.94%
Tax -383 -2,109 -1,988 -5,343 -3,511 -1,753 -4,244 -79.85%
NP 688 8,877 2,920 3,469 5,706 8,326 4,854 -72.78%
-
NP to SH 688 8,877 3,466 3,469 5,706 8,326 4,854 -72.78%
-
Tax Rate 35.76% 19.20% 40.51% 60.63% 38.09% 17.39% 46.65% -
Total Cost 39,180 43,261 42,256 44,172 34,955 30,922 31,331 16.05%
-
Net Worth 275,186 216,103 263,791 261,525 262,109 252,972 240,598 9.35%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 8,838 - - - - - -
Div Payout % - 99.57% - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 275,186 216,103 263,791 261,525 262,109 252,972 240,598 9.35%
NOSH 108,769 108,051 108,111 108,068 107,863 105,405 105,064 2.33%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.73% 17.03% 6.46% 7.28% 14.03% 21.21% 13.41% -
ROE 0.25% 4.11% 1.31% 1.33% 2.18% 3.29% 2.02% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 36.65 48.25 41.79 44.08 37.70 37.24 34.44 4.22%
EPS 0.65 8.21 2.70 3.21 5.29 7.90 4.62 -72.91%
DPS 0.00 8.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.00 2.44 2.42 2.43 2.40 2.29 6.86%
Adjusted Per Share Value based on latest NOSH - 108,068
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.33 21.36 18.51 19.52 16.66 16.08 14.82 6.67%
EPS 0.28 3.64 1.42 1.42 2.34 3.41 1.99 -72.91%
DPS 0.00 3.62 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1273 0.8853 1.0806 1.0714 1.0737 1.0363 0.9856 9.35%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 2.16 2.45 2.19 2.28 2.42 2.34 2.36 -
P/RPS 5.89 5.08 5.24 5.17 6.42 6.28 6.85 -9.56%
P/EPS 341.48 29.82 68.31 71.03 45.75 29.62 51.08 254.46%
EY 0.29 3.35 1.46 1.41 2.19 3.38 1.96 -71.99%
DY 0.00 3.34 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.23 0.90 0.94 1.00 0.97 1.03 -12.00%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 25/11/04 26/08/04 27/05/04 27/02/04 27/11/03 -
Price 2.17 2.31 2.22 2.16 2.35 2.50 2.32 -
P/RPS 5.92 4.79 5.31 4.90 6.23 6.71 6.74 -8.27%
P/EPS 343.07 28.12 69.25 67.29 44.42 31.65 50.22 259.60%
EY 0.29 3.56 1.44 1.49 2.25 3.16 1.99 -72.27%
DY 0.00 3.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.16 0.91 0.89 0.97 1.04 1.01 -10.15%

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