[JERNEH] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 41.46%
YoY- 514.06%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 54,130 54,542 37,646 94,885 134,293 179,636 228,062 -61.56%
PBT -862 6,214 5,283 22,167 13,304 13,341 13,359 -
Tax 289,511 56,640 47,988 28,063 23,653 4,030 -11,179 -
NP 288,649 62,854 53,271 50,230 36,957 17,371 2,180 2474.80%
-
NP to SH 278,942 51,568 44,393 41,278 29,180 14,831 164 13957.08%
-
Tax Rate - -911.49% -908.35% -126.60% -177.79% -30.21% 83.68% -
Total Cost -234,519 -8,312 -15,625 44,655 97,336 162,265 225,882 -
-
Net Worth 709,615 489,589 468,184 461,050 361,134 429,887 417,339 42.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 90 144 198 198 198 144 90 0.00%
Div Payout % 0.03% 0.28% 0.45% 0.48% 0.68% 0.98% 55.16% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 709,615 489,589 468,184 461,050 361,134 429,887 417,339 42.32%
NOSH 181,487 180,660 180,766 180,804 180,567 180,624 180,666 0.30%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 533.25% 115.24% 141.51% 52.94% 27.52% 9.67% 0.96% -
ROE 39.31% 10.53% 9.48% 8.95% 8.08% 3.45% 0.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 29.83 30.19 20.83 52.48 74.37 99.45 126.23 -61.67%
EPS 153.70 28.54 24.56 22.83 16.16 8.21 0.09 13995.04%
DPS 0.05 0.08 0.11 0.11 0.11 0.08 0.05 0.00%
NAPS 3.91 2.71 2.59 2.55 2.00 2.38 2.31 41.89%
Adjusted Per Share Value based on latest NOSH - 180,804
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.17 22.34 15.42 38.87 55.01 73.59 93.43 -61.57%
EPS 114.27 21.13 18.19 16.91 11.95 6.08 0.07 13578.46%
DPS 0.04 0.06 0.08 0.08 0.08 0.06 0.04 0.00%
NAPS 2.907 2.0056 1.9179 1.8887 1.4794 1.7611 1.7097 42.31%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.95 2.92 2.77 2.62 1.96 1.26 1.08 -
P/RPS 9.89 9.67 13.30 4.99 2.64 1.27 0.86 407.22%
P/EPS 1.92 10.23 11.28 11.48 12.13 15.35 1,189.76 -98.60%
EY 52.10 9.78 8.87 8.71 8.24 6.52 0.08 7325.17%
DY 0.02 0.03 0.04 0.04 0.06 0.06 0.05 -45.62%
P/NAPS 0.75 1.08 1.07 1.03 0.98 0.53 0.47 36.43%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 13/08/10 31/05/10 25/02/10 18/11/09 25/08/09 -
Price 3.07 3.16 3.46 3.00 2.14 1.24 1.18 -
P/RPS 10.29 10.47 16.61 5.72 2.88 1.25 0.93 394.37%
P/EPS 2.00 11.07 14.09 13.14 13.24 15.10 1,299.92 -98.65%
EY 50.06 9.03 7.10 7.61 7.55 6.62 0.08 7130.58%
DY 0.02 0.03 0.03 0.04 0.05 0.06 0.04 -36.92%
P/NAPS 0.79 1.17 1.34 1.18 1.07 0.52 0.51 33.76%

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