[JERNEH] QoQ Quarter Result on 31-Mar-2004 [#1]

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Quarter Result
Revenue	52,138	45,176	47,641	40,661	39,248	36,185	42,811	13.97%
YoY %	15.41%	-5.17%	17.17%	3.60%	8.46%	-15.48%	-	-
Horiz. %	121.79%	105.52%	111.28%	94.98%	91.68%	84.52%	100.00%	-
PBT	10,986	4,908	8,812	9,217	10,079	9,098	12,766	-9.48%
YoY %	123.84%	-44.30%	-4.39%	-8.55%	10.78%	-28.73%	-	-
Horiz. %	86.06%	38.45%	69.03%	72.20%	78.95%	71.27%	100.00%	-
Tax	-2,109	-1,988	-5,343	-3,511	-1,753	-4,244	-3,829	-32.68%
YoY %	-6.09%	62.79%	-52.18%	-100.29%	58.69%	-10.84%	-	-
Horiz. %	55.08%	51.92%	139.54%	91.69%	45.78%	110.84%	100.00%	-
NP	8,877	2,920	3,469	5,706	8,326	4,854	8,937	-0.44%
YoY %	204.01%	-15.83%	-39.20%	-31.47%	71.53%	-45.69%	-	-
Horiz. %	99.33%	32.67%	38.82%	63.85%	93.16%	54.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,877	3,466	3,469	5,706	8,326	4,854	8,937	-0.44%
YoY %	156.12%	-0.09%	-39.20%	-31.47%	71.53%	-45.69%	-	-
Horiz. %	99.33%	38.78%	38.82%	63.85%	93.16%	54.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.20%	40.51%	60.63%	38.09%	17.39%	46.65%	29.99%	-
YoY %	-52.60%	-33.18%	59.18%	119.03%	-62.72%	55.55%	-	-
Horiz. %	64.02%	135.08%	202.17%	127.01%	57.99%	155.55%	100.00%	-
Total Cost	43,261	42,256	44,172	34,955	30,922	31,331	33,874	17.62%
YoY %	2.38%	-4.34%	26.37%	13.04%	-1.31%	-7.51%	-	-
Horiz. %	127.71%	124.74%	130.40%	103.19%	91.29%	92.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	216,103	263,791	261,525	262,109	252,972	240,598	235,735	-5.60%
YoY %	-18.08%	0.87%	-0.22%	3.61%	5.14%	2.06%	-	-
Horiz. %	91.67%	111.90%	110.94%	111.19%	107.31%	102.06%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Dividend
Div	8,838	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	99.57%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Equity
Net Worth	216,103	263,791	261,525	262,109	252,972	240,598	235,735	-5.60%
YoY %	-18.08%	0.87%	-0.22%	3.61%	5.14%	2.06%	-	-
Horiz. %	91.67%	111.90%	110.94%	111.19%	107.31%	102.06%	100.00%	-
NOSH	108,051	108,111	108,068	107,863	105,405	105,064	104,771	2.06%
YoY %	-0.06%	0.04%	0.19%	2.33%	0.32%	0.28%	-	-
Horiz. %	103.13%	103.19%	103.15%	102.95%	100.61%	100.28%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Ratio Analysis
NP Margin	17.03%	6.46%	7.28%	14.03%	21.21%	13.41%	20.88%	-
YoY %	163.62%	-11.26%	-48.11%	-33.85%	58.17%	-35.78%	-	-
Horiz. %	81.56%	30.94%	34.87%	67.19%	101.58%	64.22%	100.00%	-
ROE	4.11%	1.31%	1.33%	2.18%	3.29%	2.02%	3.79%	-
YoY %	213.74%	-1.50%	-38.99%	-33.74%	62.87%	-46.70%	-	-
Horiz. %	108.44%	34.56%	35.09%	57.52%	86.81%	53.30%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Per Share
RPS	48.25	41.79	44.08	37.70	37.24	34.44	40.86	11.66%
YoY %	15.46%	-5.20%	16.92%	1.24%	8.13%	-15.71%	-	-
Horiz. %	118.09%	102.28%	107.88%	92.27%	91.14%	84.29%	100.00%	-
EPS	8.21	2.70	3.21	5.29	7.90	4.62	8.53	-2.50%
YoY %	204.07%	-15.89%	-39.32%	-33.04%	71.00%	-45.84%	-	-
Horiz. %	96.25%	31.65%	37.63%	62.02%	92.61%	54.16%	100.00%	-
DPS	8.18	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	2.00	2.44	2.42	2.43	2.40	2.29	2.25	-7.51%
YoY %	-18.03%	0.83%	-0.41%	1.25%	4.80%	1.78%	-	-
Horiz. %	88.89%	108.44%	107.56%	108.00%	106.67%	101.78%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 107,863
RPS	21.36	18.51	19.52	16.66	16.08	14.82	17.54	13.96%
YoY %	15.40%	-5.17%	17.17%	3.61%	8.50%	-15.51%	-	-
Horiz. %	121.78%	105.53%	111.29%	94.98%	91.68%	84.49%	100.00%	-
EPS	3.64	1.42	1.42	2.34	3.41	1.99	3.66	-0.36%
YoY %	156.34%	0.00%	-39.32%	-31.38%	71.36%	-45.63%	-	-
Horiz. %	99.45%	38.80%	38.80%	63.93%	93.17%	54.37%	100.00%	-
DPS	3.62	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	0.8853	1.0806	1.0714	1.0737	1.0363	0.9856	0.9657	-5.60%
YoY %	-18.07%	0.86%	-0.21%	3.61%	5.14%	2.06%	-	-
Horiz. %	91.67%	111.90%	110.95%	111.18%	107.31%	102.06%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	-
Price	2.45	2.19	2.28	2.42	2.34	2.36	2.04	-
P/RPS	5.08	5.24	5.17	6.42	6.28	6.85	4.99	1.19%
YoY %	-3.05%	1.35%	-19.47%	2.23%	-8.32%	37.27%	-	-
Horiz. %	101.80%	105.01%	103.61%	128.66%	125.85%	137.27%	100.00%	-
P/EPS	29.82	68.31	71.03	45.75	29.62	51.08	23.92	15.75%
YoY %	-56.35%	-3.83%	55.26%	54.46%	-42.01%	113.55%	-	-
Horiz. %	124.67%	285.58%	296.95%	191.26%	123.83%	213.55%	100.00%	-
EY	3.35	1.46	1.41	2.19	3.38	1.96	4.18	-13.66%
YoY %	129.45%	3.55%	-35.62%	-35.21%	72.45%	-53.11%	-	-
Horiz. %	80.14%	34.93%	33.73%	52.39%	80.86%	46.89%	100.00%	-
DY	3.34	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	1.23	0.90	0.94	1.00	0.97	1.03	0.91	22.13%
YoY %	36.67%	-4.26%	-6.00%	3.09%	-5.83%	13.19%	-	-
Horiz. %	135.16%	98.90%	103.30%	109.89%	106.59%	113.19%	100.00%	-

	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	30/09/03	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	25/02/05	25/11/04	26/08/04	27/05/04	27/02/04	27/11/03	26/08/03	-
Price	2.31	2.22	2.16	2.35	2.50	2.32	2.44	-
P/RPS	4.79	5.31	4.90	6.23	6.71	6.74	5.97	-13.59%
YoY %	-9.79%	8.37%	-21.35%	-7.15%	-0.45%	12.90%	-	-
Horiz. %	80.23%	88.94%	82.08%	104.36%	112.40%	112.90%	100.00%	-
P/EPS	28.12	69.25	67.29	44.42	31.65	50.22	28.60	-1.11%
YoY %	-59.39%	2.91%	51.49%	40.35%	-36.98%	75.59%	-	-
Horiz. %	98.32%	242.13%	235.28%	155.31%	110.66%	175.59%	100.00%	-
EY	3.56	1.44	1.49	2.25	3.16	1.99	3.50	1.13%
YoY %	147.22%	-3.36%	-33.78%	-28.80%	58.79%	-43.14%	-	-
Horiz. %	101.71%	41.14%	42.57%	64.29%	90.29%	56.86%	100.00%	-
DY	3.54	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	1.16	0.91	0.89	0.97	1.04	1.01	1.08	4.85%
YoY %	27.47%	2.25%	-8.25%	-6.73%	2.97%	-6.48%	-	-
Horiz. %	107.41%	84.26%	82.41%	89.81%	96.30%	93.52%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos