[JERNEH] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -66.9%
YoY- -77.87%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 228,062 219,139 224,594 224,907 222,908 221,272 216,558 3.51%
PBT 13,359 -2,035 9,721 26,719 37,430 45,173 45,414 -55.80%
Tax -11,179 -6,958 -9,765 -14,985 -16,255 -18,130 -18,211 -27.79%
NP 2,180 -8,993 -44 11,734 21,175 27,043 27,203 -81.44%
-
NP to SH 164 -9,969 -3,190 4,443 13,424 18,360 19,083 -95.81%
-
Tax Rate 83.68% - 100.45% 56.08% 43.43% 40.13% 40.10% -
Total Cost 225,882 228,132 224,638 213,173 201,733 194,229 189,355 12.49%
-
Net Worth 417,339 407,078 410,531 417,449 417,833 422,670 295,882 25.79%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 90 90 - 7,397 7,397 7,397 7,397 -94.72%
Div Payout % 55.16% 0.00% - 166.49% 55.10% 40.29% 38.76% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 417,339 407,078 410,531 417,449 417,833 422,670 295,882 25.79%
NOSH 180,666 180,923 180,851 180,714 181,666 180,628 147,941 14.26%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.96% -4.10% -0.02% 5.22% 9.50% 12.22% 12.56% -
ROE 0.04% -2.45% -0.78% 1.06% 3.21% 4.34% 6.45% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 126.23 121.12 124.19 124.45 122.70 122.50 146.38 -9.40%
EPS 0.09 -5.51 -1.76 2.46 7.39 10.16 12.90 -96.35%
DPS 0.05 0.05 0.00 4.09 4.07 4.10 5.00 -95.37%
NAPS 2.31 2.25 2.27 2.31 2.30 2.34 2.00 10.09%
Adjusted Per Share Value based on latest NOSH - 180,714
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 93.43 89.77 92.01 92.13 91.32 90.65 88.71 3.51%
EPS 0.07 -4.08 -1.31 1.82 5.50 7.52 7.82 -95.70%
DPS 0.04 0.04 0.00 3.03 3.03 3.03 3.03 -94.42%
NAPS 1.7097 1.6676 1.6818 1.7101 1.7117 1.7315 1.2121 25.79%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.08 0.81 1.03 1.23 1.42 1.46 1.59 -
P/RPS 0.86 0.67 0.83 0.99 1.16 1.19 1.09 -14.62%
P/EPS 1,189.76 -14.70 -58.39 50.03 19.22 14.36 12.33 2009.63%
EY 0.08 -6.80 -1.71 2.00 5.20 6.96 8.11 -95.41%
DY 0.05 0.06 0.00 3.33 2.87 2.80 3.14 -93.68%
P/NAPS 0.47 0.36 0.45 0.53 0.62 0.62 0.80 -29.87%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 27/05/09 26/02/09 19/11/08 29/08/08 27/05/08 28/02/08 -
Price 1.18 1.18 0.94 1.08 1.50 1.56 1.56 -
P/RPS 0.93 0.97 0.76 0.87 1.22 1.27 1.07 -8.93%
P/EPS 1,299.92 -21.42 -53.29 43.93 20.30 15.35 12.09 2167.59%
EY 0.08 -4.67 -1.88 2.28 4.93 6.52 8.27 -95.47%
DY 0.04 0.04 0.00 3.79 2.71 2.63 3.21 -94.63%
P/NAPS 0.51 0.52 0.41 0.47 0.65 0.67 0.78 -24.68%

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