[JERNEH] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -97.96%
YoY- -45.39%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 42,872 19,867 46,768 11,413 25,928 9,723 7,066 232.29%
PBT -31 8,497 5,453 -14,198 5,653 2,536 5,147 -
Tax -1,336 -1,914 -664 251,536 20,317 13,221 4,437 -
NP -1,367 6,583 4,789 237,338 25,970 15,757 9,584 -
-
NP to SH -1,367 6,583 4,789 235,153 21,336 13,684 8,769 -
-
Tax Rate - 22.53% 12.18% - -359.40% -521.33% -86.21% -
Total Cost 44,239 13,284 41,979 -225,925 -42 -6,034 -2,518 -
-
Net Worth 385,689 759,266 723,833 709,615 489,589 468,184 461,050 -11.20%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 146 - - - 90 -
Div Payout % - - 3.05% - - - 1.03% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 385,689 759,266 723,833 709,615 489,589 468,184 461,050 -11.20%
NOSH 244,107 201,932 182,786 181,487 180,660 180,766 180,804 22.13%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.19% 33.14% 10.24% 2,079.54% 100.16% 162.06% 135.64% -
ROE -0.35% 0.87% 0.66% 33.14% 4.36% 2.92% 1.90% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.56 9.84 25.59 6.29 14.35 5.38 3.91 171.95%
EPS -0.56 3.26 2.62 129.57 11.81 7.57 4.85 -
DPS 0.00 0.00 0.08 0.00 0.00 0.00 0.05 -
NAPS 1.58 3.76 3.96 3.91 2.71 2.59 2.55 -27.29%
Adjusted Per Share Value based on latest NOSH - 182,786
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.56 8.14 19.16 4.68 10.62 3.98 2.89 232.61%
EPS -0.56 2.70 1.96 96.33 8.74 5.61 3.59 -
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.04 -
NAPS 1.58 3.1104 2.9652 2.907 2.0056 1.9179 1.8887 -11.20%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.28 3.14 2.98 2.95 2.92 2.77 2.62 -
P/RPS 7.29 31.92 11.65 46.91 20.35 51.50 67.04 -77.18%
P/EPS -228.57 96.32 113.74 2.28 24.72 36.59 54.02 -
EY -0.44 1.04 0.88 43.92 4.04 2.73 1.85 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
P/NAPS 0.81 0.84 0.75 0.75 1.08 1.07 1.03 -14.78%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 17/08/11 27/05/11 28/02/11 22/11/10 13/08/10 31/05/10 -
Price 1.43 1.28 3.12 3.07 3.16 3.46 3.00 -
P/RPS 8.14 13.01 12.19 48.82 22.02 64.33 76.76 -77.56%
P/EPS -255.36 39.26 119.08 2.37 26.76 45.71 61.86 -
EY -0.39 2.55 0.84 42.21 3.74 2.19 1.62 -
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
P/NAPS 0.91 0.34 0.79 0.79 1.17 1.34 1.18 -15.89%

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