[JERNEH] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -9.36%
YoY- -17.06%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 138,935 133,782 181,767 212,033 224,659 245,075 232,513 -29.12%
PBT 35,751 34,329 37,158 29,443 34,920 32,755 35,166 1.10%
Tax -10,331 -11,819 -12,254 -11,887 -15,550 -13,239 -14,229 -19.26%
NP 25,420 22,510 24,904 17,556 19,370 19,516 20,937 13.84%
-
NP to SH 25,420 22,510 24,904 17,556 19,370 19,516 20,937 13.84%
-
Tax Rate 28.90% 34.43% 32.98% 40.37% 44.53% 40.42% 40.46% -
Total Cost 113,515 111,272 156,863 194,477 205,289 225,559 211,576 -34.04%
-
Net Worth 235,735 232,604 227,602 217,002 213,426 206,446 207,697 8.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 167 167 83 83 83 - - -
Div Payout % 0.66% 0.74% 0.34% 0.47% 0.43% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 235,735 232,604 227,602 217,002 213,426 206,446 207,697 8.83%
NOSH 104,771 104,776 104,404 104,328 104,110 103,741 103,848 0.59%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 18.30% 16.83% 13.70% 8.28% 8.62% 7.96% 9.00% -
ROE 10.78% 9.68% 10.94% 8.09% 9.08% 9.45% 10.08% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 132.61 127.68 174.10 203.24 215.79 236.24 223.90 -29.54%
EPS 24.26 21.48 23.85 16.83 18.61 18.81 20.16 13.17%
DPS 0.16 0.16 0.08 0.08 0.08 0.00 0.00 -
NAPS 2.25 2.22 2.18 2.08 2.05 1.99 2.00 8.19%
Adjusted Per Share Value based on latest NOSH - 104,328
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 56.92 54.80 74.46 86.86 92.03 100.40 95.25 -29.11%
EPS 10.41 9.22 10.20 7.19 7.94 7.99 8.58 13.79%
DPS 0.07 0.07 0.03 0.03 0.03 0.00 0.00 -
NAPS 0.9657 0.9529 0.9324 0.889 0.8743 0.8457 0.8508 8.83%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 2.04 2.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.54 1.57 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.41 9.31 0.00 0.00 0.00 0.00 0.00 -
EY 11.89 10.74 0.00 0.00 0.00 0.00 0.00 -
DY 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 22/05/03 26/02/03 30/10/02 31/07/02 21/05/02 26/02/02 -
Price 2.44 2.03 1.99 0.00 0.00 0.00 0.00 -
P/RPS 1.84 1.59 1.14 0.00 0.00 0.00 0.00 -
P/EPS 10.06 9.45 8.34 0.00 0.00 0.00 0.00 -
EY 9.94 10.58 11.99 0.00 0.00 0.00 0.00 -
DY 0.07 0.08 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.91 0.91 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