[JERNEH] QoQ Quarter Result on 31-Mar-2010 [#1]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.73%
YoY- 363.41%
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 11,413 25,928 9,723 7,066 11,825 9,032 66,962 -69.16%
PBT -14,198 5,653 2,536 5,147 -7,122 4,722 19,420 -
Tax 251,536 20,317 13,221 4,437 18,665 11,665 -6,704 -
NP 237,338 25,970 15,757 9,584 11,543 16,387 12,716 599.88%
-
NP to SH 235,153 21,336 13,684 8,769 7,779 14,161 10,569 686.60%
-
Tax Rate - -359.40% -521.33% -86.21% - -247.04% 34.52% -
Total Cost -225,925 -42 -6,034 -2,518 282 -7,355 54,246 -
-
Net Worth 709,615 489,589 468,184 461,050 361,134 429,887 417,339 42.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 90 54 54 - -
Div Payout % - - - 1.03% 0.70% 0.38% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 709,615 489,589 468,184 461,050 361,134 429,887 417,339 42.32%
NOSH 181,487 180,660 180,766 180,804 180,567 180,624 180,666 0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2,079.54% 100.16% 162.06% 135.64% 97.62% 181.43% 18.99% -
ROE 33.14% 4.36% 2.92% 1.90% 2.15% 3.29% 2.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.29 14.35 5.38 3.91 6.55 5.00 37.06 -69.24%
EPS 129.57 11.81 7.57 4.85 4.30 7.84 5.85 684.23%
DPS 0.00 0.00 0.00 0.05 0.03 0.03 0.00 -
NAPS 3.91 2.71 2.59 2.55 2.00 2.38 2.31 41.89%
Adjusted Per Share Value based on latest NOSH - 180,804
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 4.68 10.62 3.98 2.89 4.84 3.70 27.43 -69.13%
EPS 96.33 8.74 5.61 3.59 3.19 5.80 4.33 686.55%
DPS 0.00 0.00 0.00 0.04 0.02 0.02 0.00 -
NAPS 2.907 2.0056 1.9179 1.8887 1.4794 1.7611 1.7097 42.31%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.95 2.92 2.77 2.62 1.96 1.26 1.08 -
P/RPS 46.91 20.35 51.50 67.04 29.93 25.20 2.91 534.91%
P/EPS 2.28 24.72 36.59 54.02 45.50 16.07 18.46 -75.10%
EY 43.92 4.04 2.73 1.85 2.20 6.22 5.42 301.90%
DY 0.00 0.00 0.00 0.02 0.02 0.02 0.00 -
P/NAPS 0.75 1.08 1.07 1.03 0.98 0.53 0.47 36.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 13/08/10 31/05/10 25/02/10 18/11/09 25/08/09 -
Price 3.07 3.16 3.46 3.00 2.14 1.24 1.18 -
P/RPS 48.82 22.02 64.33 76.76 32.68 24.80 3.18 514.63%
P/EPS 2.37 26.76 45.71 61.86 49.67 15.82 20.17 -75.91%
EY 42.21 3.74 2.19 1.62 2.01 6.32 4.96 315.20%
DY 0.00 0.00 0.00 0.02 0.01 0.02 0.00 -
P/NAPS 0.79 1.17 1.34 1.18 1.07 0.52 0.51 33.76%

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