[JERNEH] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -6.79%
YoY- 177.29%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 181,767 212,033 224,659 245,075 232,513 240,512 244,936 -17.98%
PBT 37,158 29,443 34,920 32,755 35,166 35,500 19,495 53.54%
Tax -12,254 -11,887 -15,550 -13,239 -14,229 -14,333 -3,638 124.20%
NP 24,904 17,556 19,370 19,516 20,937 21,167 15,857 35.00%
-
NP to SH 24,904 17,556 19,370 19,516 20,937 21,167 11,139 70.73%
-
Tax Rate 32.98% 40.37% 44.53% 40.42% 40.46% 40.37% 18.66% -
Total Cost 156,863 194,477 205,289 225,559 211,576 219,345 229,079 -22.25%
-
Net Worth 227,602 217,002 213,426 206,446 207,697 204,310 199,195 9.26%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 83 83 83 - - 8,238 8,238 -95.29%
Div Payout % 0.34% 0.47% 0.43% - - 38.92% 73.96% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 227,602 217,002 213,426 206,446 207,697 204,310 199,195 9.26%
NOSH 104,404 104,328 104,110 103,741 103,848 103,710 103,747 0.42%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 13.70% 8.28% 8.62% 7.96% 9.00% 8.80% 6.47% -
ROE 10.94% 8.09% 9.08% 9.45% 10.08% 10.36% 5.59% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 174.10 203.24 215.79 236.24 223.90 231.91 236.09 -18.33%
EPS 23.85 16.83 18.61 18.81 20.16 20.41 10.74 69.96%
DPS 0.08 0.08 0.08 0.00 0.00 8.00 8.00 -95.31%
NAPS 2.18 2.08 2.05 1.99 2.00 1.97 1.92 8.81%
Adjusted Per Share Value based on latest NOSH - 103,741
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 74.46 86.86 92.03 100.40 95.25 98.53 100.34 -17.98%
EPS 10.20 7.19 7.94 7.99 8.58 8.67 4.56 70.78%
DPS 0.03 0.03 0.03 0.00 0.00 3.37 3.37 -95.66%
NAPS 0.9324 0.889 0.8743 0.8457 0.8508 0.837 0.816 9.27%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 30/10/02 31/07/02 21/05/02 26/02/02 01/11/01 13/08/01 -
Price 1.99 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.34 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 11.99 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.00 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