[JERNEH] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -77.94%
YoY- -61.91%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 39,248 36,185 42,811 32,238 26,035 37,851 61,215 -25.58%
PBT 10,079 9,098 12,766 4,566 14,194 4,225 11,345 -7.56%
Tax -1,753 -4,244 -3,829 -2,219 -3,554 -729 -5,317 -52.17%
NP 8,326 4,854 8,937 2,347 10,640 3,496 6,028 23.95%
-
NP to SH 8,326 4,854 8,937 2,347 10,640 3,496 6,028 23.95%
-
Tax Rate 17.39% 46.65% 29.99% 48.60% 25.04% 17.25% 46.87% -
Total Cost 30,922 31,331 33,874 29,891 15,395 34,355 55,187 -31.96%
-
Net Worth 252,972 240,598 235,735 232,604 227,602 217,002 213,426 11.96%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 83 83 - - -
Div Payout % - - - 3.57% 0.78% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 252,972 240,598 235,735 232,604 227,602 217,002 213,426 11.96%
NOSH 105,405 105,064 104,771 104,776 104,404 104,328 104,110 0.82%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 21.21% 13.41% 20.88% 7.28% 40.87% 9.24% 9.85% -
ROE 3.29% 2.02% 3.79% 1.01% 4.67% 1.61% 2.82% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 37.24 34.44 40.86 30.77 24.94 36.28 58.80 -26.18%
EPS 7.90 4.62 8.53 2.24 10.19 3.35 5.79 22.94%
DPS 0.00 0.00 0.00 0.08 0.08 0.00 0.00 -
NAPS 2.40 2.29 2.25 2.22 2.18 2.08 2.05 11.04%
Adjusted Per Share Value based on latest NOSH - 104,776
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 16.08 14.82 17.54 13.21 10.67 15.51 25.08 -25.58%
EPS 3.41 1.99 3.66 0.96 4.36 1.43 2.47 23.91%
DPS 0.00 0.00 0.00 0.03 0.03 0.00 0.00 -
NAPS 1.0363 0.9856 0.9657 0.9529 0.9324 0.889 0.8743 11.96%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 2.34 2.36 2.04 2.00 0.00 0.00 0.00 -
P/RPS 6.28 6.85 4.99 6.50 0.00 0.00 0.00 -
P/EPS 29.62 51.08 23.92 89.29 0.00 0.00 0.00 -
EY 3.38 1.96 4.18 1.12 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 0.91 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 27/11/03 26/08/03 22/05/03 26/02/03 30/10/02 31/07/02 -
Price 2.50 2.32 2.44 2.03 1.99 0.00 0.00 -
P/RPS 6.71 6.74 5.97 6.60 7.98 0.00 0.00 -
P/EPS 31.65 50.22 28.60 90.62 19.53 0.00 0.00 -
EY 3.16 1.99 3.50 1.10 5.12 0.00 0.00 -
DY 0.00 0.00 0.00 0.04 0.04 0.00 0.00 -
P/NAPS 1.04 1.01 1.08 0.91 0.91 0.00 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