[JERNEH] QoQ Quarter Result on 31-Mar-2007 [#1]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 39.19%
YoY- 126.3%
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 57,481 55,459 56,403 47,215 59,389 53,348 54,495 3.61%
PBT 9,913 15,451 11,769 8,281 10,754 6,204 9,950 -0.24%
Tax -6,178 -4,814 -4,358 -2,861 -7,696 -1,587 -3,247 53.36%
NP 3,735 10,637 7,411 5,420 3,058 4,617 6,703 -32.21%
-
NP to SH 1,063 8,475 5,372 4,173 2,998 4,009 5,144 -64.94%
-
Tax Rate 62.32% 31.16% 37.03% 34.55% 71.56% 25.58% 32.63% -
Total Cost 53,746 44,822 48,992 41,795 56,331 48,731 47,792 8.11%
-
Net Worth 295,882 343,741 301,328 298,862 886,221 296,032 294,878 0.22%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 7,397 4,444 - - 16,472 3,277 - -
Div Payout % 695.87% 52.45% - - 549.45% 81.74% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 295,882 343,741 301,328 298,862 886,221 296,032 294,878 0.22%
NOSH 147,941 148,164 112,857 110,689 329,450 109,237 109,214 22.35%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.50% 19.18% 13.14% 11.48% 5.15% 8.65% 12.30% -
ROE 0.36% 2.47% 1.78% 1.40% 0.34% 1.35% 1.74% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 38.85 37.43 49.98 42.66 18.03 48.84 49.90 -15.33%
EPS 0.72 5.72 4.76 3.77 0.91 3.67 4.71 -71.31%
DPS 5.00 3.00 0.00 0.00 5.00 3.00 0.00 -
NAPS 2.00 2.32 2.67 2.70 2.69 2.71 2.70 -18.08%
Adjusted Per Share Value based on latest NOSH - 110,689
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 23.55 22.72 23.11 19.34 24.33 21.85 22.32 3.63%
EPS 0.44 3.47 2.20 1.71 1.23 1.64 2.11 -64.73%
DPS 3.03 1.82 0.00 0.00 6.75 1.34 0.00 -
NAPS 1.2121 1.4082 1.2344 1.2243 3.6305 1.2127 1.208 0.22%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.59 1.65 1.84 2.22 2.04 1.86 1.93 -
P/RPS 4.09 4.41 3.68 5.20 11.32 3.81 3.87 3.74%
P/EPS 221.29 28.85 38.66 58.89 224.18 50.68 40.98 206.84%
EY 0.45 3.47 2.59 1.70 0.45 1.97 2.44 -67.49%
DY 3.14 1.82 0.00 0.00 2.45 1.61 0.00 -
P/NAPS 0.80 0.71 0.69 0.82 0.76 0.69 0.71 8.25%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 28/11/07 29/08/07 24/05/07 28/02/07 29/11/06 30/08/06 -
Price 1.56 1.58 1.53 2.22 2.26 1.92 1.87 -
P/RPS 4.02 4.22 3.06 5.20 12.54 3.93 3.75 4.73%
P/EPS 217.11 27.62 32.14 58.89 248.35 52.32 39.70 209.44%
EY 0.46 3.62 3.11 1.70 0.40 1.91 2.52 -67.72%
DY 3.21 1.90 0.00 0.00 2.21 1.56 0.00 -
P/NAPS 0.78 0.68 0.57 0.82 0.84 0.71 0.69 8.49%

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