[JERNEH] YoY Annual (Unaudited) Result on 31-Dec-2001 [#4]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
YoY- 151.4%
View:
Show?
Annual (Unaudited) Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 182,978 165,753 135,679 232,513 264,273 203,085 178,799 -0.02%
PBT 33,922 34,940 37,159 35,166 16,833 58,979 27,667 -0.21%
Tax -12,951 -11,529 -12,183 -14,229 -8,505 -738 -12,849 -0.00%
NP 20,971 23,411 24,976 20,937 8,328 58,241 14,818 -0.36%
-
NP to SH 20,971 23,411 24,976 20,937 8,328 58,241 14,818 -0.36%
-
Tax Rate 38.18% 33.00% 32.79% 40.46% 50.53% 1.25% 46.44% -
Total Cost 162,007 142,342 110,703 211,576 255,945 144,844 163,981 0.01%
-
Net Worth 273,567 252,878 232,844 207,605 185,295 180,333 129,156 -0.79%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 20,890 - - 8,304 - - - -100.00%
Div Payout % 99.62% - - 39.66% - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 273,567 252,878 232,844 207,605 185,295 180,333 129,156 -0.79%
NOSH 108,129 105,366 104,414 103,802 102,941 66,790 66,747 -0.51%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 11.46% 14.12% 18.41% 9.00% 3.15% 28.68% 8.29% -
ROE 7.67% 9.26% 10.73% 10.09% 4.49% 32.30% 11.47% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 169.22 157.31 129.94 224.00 256.72 304.06 267.87 0.48%
EPS 19.40 22.25 23.92 20.17 8.09 57.56 22.20 0.14%
DPS 19.32 0.00 0.00 8.00 0.00 0.00 0.00 -100.00%
NAPS 2.53 2.40 2.23 2.00 1.80 2.70 1.935 -0.28%
Adjusted Per Share Value based on latest NOSH - 103,848
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 74.96 67.90 55.58 95.25 108.26 83.20 73.25 -0.02%
EPS 8.59 9.59 10.23 8.58 3.41 23.86 6.07 -0.36%
DPS 8.56 0.00 0.00 3.40 0.00 0.00 0.00 -100.00%
NAPS 1.1207 1.0359 0.9539 0.8505 0.7591 0.7387 0.5291 -0.79%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 - - - - - -
Price 2.45 2.34 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.45 1.49 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.63 10.53 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 7.92 9.50 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 7.89 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.97 0.97 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 27/02/04 26/02/03 26/02/02 18/04/01 28/02/00 - -
Price 2.31 2.50 1.99 0.00 0.00 0.00 0.00 -
P/RPS 1.37 1.59 1.53 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.91 11.25 8.32 0.00 0.00 0.00 0.00 -100.00%
EY 8.40 8.89 12.02 0.00 0.00 0.00 0.00 -100.00%
DY 8.36 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.91 1.04 0.89 0.00 0.00 0.00 0.00 -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

Post a Comment