[JERNEH] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 101.65%
YoY- -98.78%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 94,885 134,293 179,636 228,062 219,139 224,594 224,907 -43.77%
PBT 22,167 13,304 13,341 13,359 -2,035 9,721 26,719 -11.71%
Tax 28,063 23,653 4,030 -11,179 -6,958 -9,765 -14,985 -
NP 50,230 36,957 17,371 2,180 -8,993 -44 11,734 163.87%
-
NP to SH 41,278 29,180 14,831 164 -9,969 -3,190 4,443 342.53%
-
Tax Rate -126.60% -177.79% -30.21% 83.68% - 100.45% 56.08% -
Total Cost 44,655 97,336 162,265 225,882 228,132 224,638 213,173 -64.76%
-
Net Worth 461,050 361,134 429,887 417,339 407,078 410,531 417,449 6.85%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 198 198 144 90 90 - 7,397 -91.07%
Div Payout % 0.48% 0.68% 0.98% 55.16% 0.00% - 166.49% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 461,050 361,134 429,887 417,339 407,078 410,531 417,449 6.85%
NOSH 180,804 180,567 180,624 180,666 180,923 180,851 180,714 0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 52.94% 27.52% 9.67% 0.96% -4.10% -0.02% 5.22% -
ROE 8.95% 8.08% 3.45% 0.04% -2.45% -0.78% 1.06% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 52.48 74.37 99.45 126.23 121.12 124.19 124.45 -43.79%
EPS 22.83 16.16 8.21 0.09 -5.51 -1.76 2.46 342.21%
DPS 0.11 0.11 0.08 0.05 0.05 0.00 4.09 -91.04%
NAPS 2.55 2.00 2.38 2.31 2.25 2.27 2.31 6.81%
Adjusted Per Share Value based on latest NOSH - 180,666
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 38.87 55.01 73.59 93.43 89.77 92.01 92.13 -43.77%
EPS 16.91 11.95 6.08 0.07 -4.08 -1.31 1.82 342.55%
DPS 0.08 0.08 0.06 0.04 0.04 0.00 3.03 -91.15%
NAPS 1.8887 1.4794 1.7611 1.7097 1.6676 1.6818 1.7101 6.85%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.62 1.96 1.26 1.08 0.81 1.03 1.23 -
P/RPS 4.99 2.64 1.27 0.86 0.67 0.83 0.99 194.26%
P/EPS 11.48 12.13 15.35 1,189.76 -14.70 -58.39 50.03 -62.55%
EY 8.71 8.24 6.52 0.08 -6.80 -1.71 2.00 166.92%
DY 0.04 0.06 0.06 0.05 0.06 0.00 3.33 -94.76%
P/NAPS 1.03 0.98 0.53 0.47 0.36 0.45 0.53 55.79%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 18/11/09 25/08/09 27/05/09 26/02/09 19/11/08 -
Price 3.00 2.14 1.24 1.18 1.18 0.94 1.08 -
P/RPS 5.72 2.88 1.25 0.93 0.97 0.76 0.87 251.35%
P/EPS 13.14 13.24 15.10 1,299.92 -21.42 -53.29 43.93 -55.30%
EY 7.61 7.55 6.62 0.08 -4.67 -1.88 2.28 123.50%
DY 0.04 0.05 0.06 0.04 0.04 0.00 3.79 -95.20%
P/NAPS 1.18 1.07 0.52 0.51 0.52 0.41 0.47 84.82%

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