[JERNEH] QoQ Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 71.53%
YoY- -21.75%
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 45,176 47,641 40,661 39,248 36,185 42,811 32,238 25.14%
PBT 4,908 8,812 9,217 10,079 9,098 12,766 4,566 4.91%
Tax -1,988 -5,343 -3,511 -1,753 -4,244 -3,829 -2,219 -7.04%
NP 2,920 3,469 5,706 8,326 4,854 8,937 2,347 15.63%
-
NP to SH 3,466 3,469 5,706 8,326 4,854 8,937 2,347 29.58%
-
Tax Rate 40.51% 60.63% 38.09% 17.39% 46.65% 29.99% 48.60% -
Total Cost 42,256 44,172 34,955 30,922 31,331 33,874 29,891 25.88%
-
Net Worth 263,791 261,525 262,109 252,972 240,598 235,735 232,604 8.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - 83 -
Div Payout % - - - - - - 3.57% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 263,791 261,525 262,109 252,972 240,598 235,735 232,604 8.72%
NOSH 108,111 108,068 107,863 105,405 105,064 104,771 104,776 2.10%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 6.46% 7.28% 14.03% 21.21% 13.41% 20.88% 7.28% -
ROE 1.31% 1.33% 2.18% 3.29% 2.02% 3.79% 1.01% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 41.79 44.08 37.70 37.24 34.44 40.86 30.77 22.57%
EPS 2.70 3.21 5.29 7.90 4.62 8.53 2.24 13.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 2.44 2.42 2.43 2.40 2.29 2.25 2.22 6.48%
Adjusted Per Share Value based on latest NOSH - 105,405
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 18.51 19.52 16.66 16.08 14.82 17.54 13.21 25.14%
EPS 1.42 1.42 2.34 3.41 1.99 3.66 0.96 29.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.03 -
NAPS 1.0806 1.0714 1.0737 1.0363 0.9856 0.9657 0.9529 8.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.19 2.28 2.42 2.34 2.36 2.04 2.00 -
P/RPS 5.24 5.17 6.42 6.28 6.85 4.99 6.50 -13.34%
P/EPS 68.31 71.03 45.75 29.62 51.08 23.92 89.29 -16.31%
EY 1.46 1.41 2.19 3.38 1.96 4.18 1.12 19.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.90 0.94 1.00 0.97 1.03 0.91 0.90 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 26/08/04 27/05/04 27/02/04 27/11/03 26/08/03 22/05/03 -
Price 2.22 2.16 2.35 2.50 2.32 2.44 2.03 -
P/RPS 5.31 4.90 6.23 6.71 6.74 5.97 6.60 -13.46%
P/EPS 69.25 67.29 44.42 31.65 50.22 28.60 90.62 -16.37%
EY 1.44 1.49 2.25 3.16 1.99 3.50 1.10 19.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.04 -
P/NAPS 0.91 0.89 0.97 1.04 1.01 1.08 0.91 0.00%

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