[JERNEH] QoQ Quarter Result on 30-Sep-2007 [#3]

Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 57.76%
YoY- 111.4%
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 58,039 51,929 57,481 55,459 56,403 47,215 59,389 -1.52%
PBT 4,026 8,040 9,913 15,451 11,769 8,281 10,754 -48.08%
Tax -2,483 -2,780 -6,178 -4,814 -4,358 -2,861 -7,696 -52.99%
NP 1,543 5,260 3,735 10,637 7,411 5,420 3,058 -36.64%
-
NP to SH 436 3,450 1,063 8,475 5,372 4,173 2,998 -72.37%
-
Tax Rate 61.67% 34.58% 62.32% 31.16% 37.03% 34.55% 71.56% -
Total Cost 56,496 46,669 53,746 44,822 48,992 41,795 56,331 0.19%
-
Net Worth 417,833 422,670 295,882 343,741 301,328 298,862 886,221 -39.45%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 7,397 4,444 - - 16,472 -
Div Payout % - - 695.87% 52.45% - - 549.45% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 417,833 422,670 295,882 343,741 301,328 298,862 886,221 -39.45%
NOSH 181,666 180,628 147,941 148,164 112,857 110,689 329,450 -32.77%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.66% 10.13% 6.50% 19.18% 13.14% 11.48% 5.15% -
ROE 0.10% 0.82% 0.36% 2.47% 1.78% 1.40% 0.34% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 31.95 28.75 38.85 37.43 49.98 42.66 18.03 46.48%
EPS 0.24 1.91 0.72 5.72 4.76 3.77 0.91 -58.90%
DPS 0.00 0.00 5.00 3.00 0.00 0.00 5.00 -
NAPS 2.30 2.34 2.00 2.32 2.67 2.70 2.69 -9.92%
Adjusted Per Share Value based on latest NOSH - 148,164
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 23.78 21.27 23.55 22.72 23.11 19.34 24.33 -1.51%
EPS 0.18 1.41 0.44 3.47 2.20 1.71 1.23 -72.26%
DPS 0.00 0.00 3.03 1.82 0.00 0.00 6.75 -
NAPS 1.7117 1.7315 1.2121 1.4082 1.2344 1.2243 3.6305 -39.45%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.42 1.46 1.59 1.65 1.84 2.22 2.04 -
P/RPS 4.44 5.08 4.09 4.41 3.68 5.20 11.32 -46.44%
P/EPS 591.67 76.44 221.29 28.85 38.66 58.89 224.18 91.09%
EY 0.17 1.31 0.45 3.47 2.59 1.70 0.45 -47.77%
DY 0.00 0.00 3.14 1.82 0.00 0.00 2.45 -
P/NAPS 0.62 0.62 0.80 0.71 0.69 0.82 0.76 -12.70%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 27/05/08 28/02/08 28/11/07 29/08/07 24/05/07 28/02/07 -
Price 1.50 1.56 1.56 1.58 1.53 2.22 2.26 -
P/RPS 4.70 5.43 4.02 4.22 3.06 5.20 12.54 -48.04%
P/EPS 625.00 81.68 217.11 27.62 32.14 58.89 248.35 85.12%
EY 0.16 1.22 0.46 3.62 3.11 1.70 0.40 -45.74%
DY 0.00 0.00 3.21 1.90 0.00 0.00 2.21 -
P/NAPS 0.65 0.67 0.78 0.68 0.57 0.82 0.84 -15.72%

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