[JERNEH] QoQ TTM Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
TTM Result
Revenue	224,594	224,907	222,908	221,272	216,558	218,466	216,355	2.51%
YoY %	-0.14%	0.90%	0.74%	2.18%	-0.87%	0.98%	-	-
Horiz. %	103.81%	103.95%	103.03%	102.27%	100.09%	100.98%	100.00%	-
PBT	9,721	26,719	37,430	45,173	45,414	46,255	37,008	-58.81%
YoY %	-63.62%	-28.62%	-17.14%	-0.53%	-1.82%	24.99%	-	-
Horiz. %	26.27%	72.20%	101.14%	122.06%	122.71%	124.99%	100.00%	-
Tax	-9,765	-14,985	-16,255	-18,130	-18,211	-19,729	-16,502	-29.40%
YoY %	34.83%	7.81%	10.34%	0.44%	7.69%	-19.56%	-	-
Horiz. %	59.17%	90.81%	98.50%	109.87%	110.36%	119.56%	100.00%	-
NP	-44	11,734	21,175	27,043	27,203	26,526	20,506	-
YoY %	-100.37%	-44.59%	-21.70%	-0.59%	2.55%	29.36%	-	-
Horiz. %	-0.21%	57.22%	103.26%	131.88%	132.66%	129.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-3,190	4,443	13,424	18,360	19,083	20,080	15,614	-
YoY %	-171.80%	-66.90%	-26.88%	-3.79%	-4.97%	28.60%	-	-
Horiz. %	-20.43%	28.46%	85.97%	117.59%	122.22%	128.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	100.45%	56.08%	43.43%	40.13%	40.10%	42.65%	44.59%	-
YoY %	79.12%	29.13%	8.22%	0.07%	-5.98%	-4.35%	-	-
Horiz. %	225.27%	125.77%	97.40%	90.00%	89.93%	95.65%	100.00%	-
Total Cost	224,638	213,173	201,733	194,229	189,355	191,940	195,849	9.52%
YoY %	5.38%	5.67%	3.86%	2.57%	-1.35%	-2.00%	-	-
Horiz. %	114.70%	108.85%	103.00%	99.17%	96.68%	98.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	410,531	417,449	417,833	422,670	295,882	343,741	301,328	22.78%
YoY %	-1.66%	-0.09%	-1.14%	42.85%	-13.92%	14.08%	-	-
Horiz. %	136.24%	138.54%	138.66%	140.27%	98.19%	114.08%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	-	7,397	7,397	7,397	7,397	16,472	16,472	-
YoY %	-	0.00%	0.00%	0.00%	-55.09%	0.00%	-	-
Horiz. %	-	44.91%	44.91%	44.91%	44.91%	100.00%	100.00%	-
Div Payout %	-	166.49%	55.10%	40.29%	38.76%	82.03%	105.50%	-
YoY %	-	202.16%	36.76%	3.95%	-52.75%	-22.25%	-	-
Horiz. %	-	157.81%	52.23%	38.19%	36.74%	77.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	410,531	417,449	417,833	422,670	295,882	343,741	301,328	22.78%
YoY %	-1.66%	-0.09%	-1.14%	42.85%	-13.92%	14.08%	-	-
Horiz. %	136.24%	138.54%	138.66%	140.27%	98.19%	114.08%	100.00%	-
NOSH	180,851	180,714	181,666	180,628	147,941	148,164	112,857	36.74%
YoY %	0.08%	-0.52%	0.57%	22.09%	-0.15%	31.28%	-	-
Horiz. %	160.25%	160.13%	160.97%	160.05%	131.09%	131.28%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	-0.02%	5.22%	9.50%	12.22%	12.56%	12.14%	9.48%	-
YoY %	-100.38%	-45.05%	-22.26%	-2.71%	3.46%	28.06%	-	-
Horiz. %	-0.21%	55.06%	100.21%	128.90%	132.49%	128.06%	100.00%	-
ROE	-0.78%	1.06%	3.21%	4.34%	6.45%	5.84%	5.18%	-
YoY %	-173.58%	-66.98%	-26.04%	-32.71%	10.45%	12.74%	-	-
Horiz. %	-15.06%	20.46%	61.97%	83.78%	124.52%	112.74%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	124.19	124.45	122.70	122.50	146.38	147.45	191.71	-25.03%
YoY %	-0.21%	1.43%	0.16%	-16.31%	-0.73%	-23.09%	-	-
Horiz. %	64.78%	64.92%	64.00%	63.90%	76.35%	76.91%	100.00%	-
EPS	-1.76	2.46	7.39	10.16	12.90	13.55	13.84	-
YoY %	-171.54%	-66.71%	-27.26%	-21.24%	-4.80%	-2.10%	-	-
Horiz. %	-12.72%	17.77%	53.40%	73.41%	93.21%	97.90%	100.00%	-
DPS	0.00	4.09	4.07	4.10	5.00	11.12	14.60	-
YoY %	0.00%	0.49%	-0.73%	-18.00%	-55.04%	-23.84%	-	-
Horiz. %	0.00%	28.01%	27.88%	28.08%	34.25%	76.16%	100.00%	-
NAPS	2.27	2.31	2.30	2.34	2.00	2.32	2.67	-10.21%
YoY %	-1.73%	0.43%	-1.71%	17.00%	-13.79%	-13.11%	-	-
Horiz. %	85.02%	86.52%	86.14%	87.64%	74.91%	86.89%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 180,628
RPS	92.01	92.13	91.32	90.65	88.71	89.50	88.63	2.51%
YoY %	-0.13%	0.89%	0.74%	2.19%	-0.88%	0.98%	-	-
Horiz. %	103.81%	103.95%	103.04%	102.28%	100.09%	100.98%	100.00%	-
EPS	-1.31	1.82	5.50	7.52	7.82	8.23	6.40	-
YoY %	-171.98%	-66.91%	-26.86%	-3.84%	-4.98%	28.59%	-	-
Horiz. %	-20.47%	28.44%	85.94%	117.50%	122.19%	128.59%	100.00%	-
DPS	0.00	3.03	3.03	3.03	3.03	6.75	6.75	-
YoY %	0.00%	0.00%	0.00%	0.00%	-55.11%	0.00%	-	-
Horiz. %	0.00%	44.89%	44.89%	44.89%	44.89%	100.00%	100.00%	-
NAPS	1.6818	1.7101	1.7117	1.7315	1.2121	1.4082	1.2344	22.78%
YoY %	-1.65%	-0.09%	-1.14%	42.85%	-13.93%	14.08%	-	-
Horiz. %	136.24%	138.54%	138.67%	140.27%	98.19%	114.08%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	1.03	1.23	1.42	1.46	1.59	1.65	1.84	-
P/RPS	0.83	0.99	1.16	1.19	1.09	1.12	0.96	-9.20%
YoY %	-16.16%	-14.66%	-2.52%	9.17%	-2.68%	16.67%	-	-
Horiz. %	86.46%	103.12%	120.83%	123.96%	113.54%	116.67%	100.00%	-
P/EPS	-58.39	50.03	19.22	14.36	12.33	12.17	13.30	-
YoY %	-216.71%	160.30%	33.84%	16.46%	1.31%	-8.50%	-	-
Horiz. %	-439.02%	376.17%	144.51%	107.97%	92.71%	91.50%	100.00%	-
EY	-1.71	2.00	5.20	6.96	8.11	8.21	7.52	-
YoY %	-185.50%	-61.54%	-25.29%	-14.18%	-1.22%	9.18%	-	-
Horiz. %	-22.74%	26.60%	69.15%	92.55%	107.85%	109.18%	100.00%	-
DY	0.00	3.33	2.87	2.80	3.14	6.74	7.93	-
YoY %	0.00%	16.03%	2.50%	-10.83%	-53.41%	-15.01%	-	-
Horiz. %	0.00%	41.99%	36.19%	35.31%	39.60%	84.99%	100.00%	-
P/NAPS	0.45	0.53	0.62	0.62	0.80	0.71	0.69	-24.69%
YoY %	-15.09%	-14.52%	0.00%	-22.50%	12.68%	2.90%	-	-
Horiz. %	65.22%	76.81%	89.86%	89.86%	115.94%	102.90%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	26/02/09	19/11/08	29/08/08	27/05/08	28/02/08	28/11/07	29/08/07	-
Price	0.94	1.08	1.50	1.56	1.56	1.58	1.53	-
P/RPS	0.76	0.87	1.22	1.27	1.07	1.07	0.80	-3.34%
YoY %	-12.64%	-28.69%	-3.94%	18.69%	0.00%	33.75%	-	-
Horiz. %	95.00%	108.75%	152.50%	158.75%	133.75%	133.75%	100.00%	-
P/EPS	-53.29	43.93	20.30	15.35	12.09	11.66	11.06	-
YoY %	-221.31%	116.40%	32.25%	26.96%	3.69%	5.42%	-	-
Horiz. %	-481.83%	397.20%	183.54%	138.79%	109.31%	105.42%	100.00%	-
EY	-1.88	2.28	4.93	6.52	8.27	8.58	9.04	-
YoY %	-182.46%	-53.75%	-24.39%	-21.16%	-3.61%	-5.09%	-	-
Horiz. %	-20.80%	25.22%	54.54%	72.12%	91.48%	94.91%	100.00%	-
DY	0.00	3.79	2.71	2.63	3.21	7.04	9.54	-
YoY %	0.00%	39.85%	3.04%	-18.07%	-54.40%	-26.21%	-	-
Horiz. %	0.00%	39.73%	28.41%	27.57%	33.65%	73.79%	100.00%	-
P/NAPS	0.41	0.47	0.65	0.67	0.78	0.68	0.57	-19.64%
YoY %	-12.77%	-27.69%	-2.99%	-14.10%	14.71%	19.30%	-	-
Horiz. %	71.93%	82.46%	114.04%	117.54%	136.84%	119.30%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos