[JERNEH] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 49.33%
YoY- -196.49%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 11,825 9,032 66,962 46,474 57,168 57,458 58,039 -65.27%
PBT -7,122 4,722 19,420 -3,716 -7,085 4,740 4,026 -
Tax 18,665 11,665 -6,704 27 -958 -3,544 -2,483 -
NP 11,543 16,387 12,716 -3,689 -8,043 1,196 1,543 281.10%
-
NP to SH 7,779 14,161 10,569 -3,329 -6,570 -506 436 579.22%
-
Tax Rate - -247.04% 34.52% - - 74.77% 61.67% -
Total Cost 282 -7,355 54,246 50,163 65,211 56,262 56,496 -97.05%
-
Net Worth 361,134 429,887 417,339 407,078 410,531 417,449 417,833 -9.24%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 54 54 - 90 - - - -
Div Payout % 0.70% 0.38% - 0.00% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 361,134 429,887 417,339 407,078 410,531 417,449 417,833 -9.24%
NOSH 180,567 180,624 180,666 180,923 180,851 180,714 181,666 -0.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 97.62% 181.43% 18.99% -7.94% -14.07% 2.08% 2.66% -
ROE 2.15% 3.29% 2.53% -0.82% -1.60% -0.12% 0.10% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 6.55 5.00 37.06 25.69 31.61 31.79 31.95 -65.13%
EPS 4.30 7.84 5.85 -1.84 -3.64 -0.28 0.24 581.11%
DPS 0.03 0.03 0.00 0.05 0.00 0.00 0.00 -
NAPS 2.00 2.38 2.31 2.25 2.27 2.31 2.30 -8.87%
Adjusted Per Share Value based on latest NOSH - 180,923
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.84 3.70 27.43 19.04 23.42 23.54 23.78 -65.29%
EPS 3.19 5.80 4.33 -1.36 -2.69 -0.21 0.18 576.19%
DPS 0.02 0.02 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.4794 1.7611 1.7097 1.6676 1.6818 1.7101 1.7117 -9.24%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.96 1.26 1.08 0.81 1.03 1.23 1.42 -
P/RPS 29.93 25.20 2.91 3.15 3.26 3.87 4.44 255.60%
P/EPS 45.50 16.07 18.46 -44.02 -28.35 -439.29 591.67 -81.83%
EY 2.20 6.22 5.42 -2.27 -3.53 -0.23 0.17 448.64%
DY 0.02 0.02 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.98 0.53 0.47 0.36 0.45 0.53 0.62 35.57%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 18/11/09 25/08/09 27/05/09 26/02/09 19/11/08 29/08/08 -
Price 2.14 1.24 1.18 1.18 0.94 1.08 1.50 -
P/RPS 32.68 24.80 3.18 4.59 2.97 3.40 4.70 263.01%
P/EPS 49.67 15.82 20.17 -64.13 -25.88 -385.71 625.00 -81.42%
EY 2.01 6.32 4.96 -1.56 -3.86 -0.26 0.16 437.91%
DY 0.01 0.02 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 1.07 0.52 0.51 0.52 0.41 0.47 0.65 39.28%

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