[JERNEH] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -0.75%
YoY- 73.89%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 133,782 181,767 212,033 224,659 245,075 232,513 240,512 -32.38%
PBT 34,329 37,158 29,443 34,920 32,755 35,166 35,500 -2.21%
Tax -11,819 -12,254 -11,887 -15,550 -13,239 -14,229 -14,333 -12.07%
NP 22,510 24,904 17,556 19,370 19,516 20,937 21,167 4.19%
-
NP to SH 22,510 24,904 17,556 19,370 19,516 20,937 21,167 4.19%
-
Tax Rate 34.43% 32.98% 40.37% 44.53% 40.42% 40.46% 40.37% -
Total Cost 111,272 156,863 194,477 205,289 225,559 211,576 219,345 -36.41%
-
Net Worth 232,604 227,602 217,002 213,426 206,446 207,697 204,310 9.04%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 167 83 83 83 - - 8,238 -92.58%
Div Payout % 0.74% 0.34% 0.47% 0.43% - - 38.92% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 232,604 227,602 217,002 213,426 206,446 207,697 204,310 9.04%
NOSH 104,776 104,404 104,328 104,110 103,741 103,848 103,710 0.68%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 16.83% 13.70% 8.28% 8.62% 7.96% 9.00% 8.80% -
ROE 9.68% 10.94% 8.09% 9.08% 9.45% 10.08% 10.36% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 127.68 174.10 203.24 215.79 236.24 223.90 231.91 -32.85%
EPS 21.48 23.85 16.83 18.61 18.81 20.16 20.41 3.46%
DPS 0.16 0.08 0.08 0.08 0.00 0.00 8.00 -92.64%
NAPS 2.22 2.18 2.08 2.05 1.99 2.00 1.97 8.29%
Adjusted Per Share Value based on latest NOSH - 104,110
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 54.80 74.46 86.86 92.03 100.40 95.25 98.53 -32.39%
EPS 9.22 10.20 7.19 7.94 7.99 8.58 8.67 4.18%
DPS 0.07 0.03 0.03 0.03 0.00 0.00 3.37 -92.46%
NAPS 0.9529 0.9324 0.889 0.8743 0.8457 0.8508 0.837 9.03%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.31 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 10.74 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 22/05/03 26/02/03 30/10/02 31/07/02 21/05/02 26/02/02 01/11/01 -
Price 2.03 1.99 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.59 1.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.45 8.34 0.00 0.00 0.00 0.00 0.00 -
EY 10.58 11.99 0.00 0.00 0.00 0.00 0.00 -
DY 0.08 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment