[JERNEH] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- -27.98%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 224,594 216,558 220,160 195,270 182,978 165,753 135,679 8.75%
PBT 9,721 45,414 29,542 27,024 33,922 34,940 37,159 -20.01%
Tax -9,765 -18,211 -13,880 -7,267 -12,951 -11,529 -12,183 -3.61%
NP -44 27,203 15,662 19,757 20,971 23,411 24,976 -
-
NP to SH -3,190 19,083 10,918 15,104 20,971 23,411 24,976 -
-
Tax Rate 100.45% 40.10% 46.98% 26.89% 38.18% 33.00% 32.79% -
Total Cost 224,638 189,355 204,498 175,513 162,007 142,342 110,703 12.50%
-
Net Worth 409,187 343,483 293,496 284,840 273,567 252,878 232,844 9.84%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 7,402 5,455 5,435 20,890 - - -
Div Payout % - 38.79% 49.97% 35.99% 99.62% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 409,187 343,483 293,496 284,840 273,567 252,878 232,844 9.84%
NOSH 181,056 148,053 109,106 108,717 108,129 105,366 104,414 9.59%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -0.02% 12.56% 7.11% 10.12% 11.46% 14.12% 18.41% -
ROE -0.78% 5.56% 3.72% 5.30% 7.67% 9.26% 10.73% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 124.05 146.27 201.78 179.61 169.22 157.31 129.94 -0.76%
EPS -1.77 12.89 14.35 13.84 19.40 22.25 23.92 -
DPS 0.00 5.00 5.00 5.00 19.32 0.00 0.00 -
NAPS 2.26 2.32 2.69 2.62 2.53 2.40 2.23 0.22%
Adjusted Per Share Value based on latest NOSH - 108,700
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 92.01 88.71 90.19 79.99 74.96 67.90 55.58 8.75%
EPS -1.31 7.82 4.47 6.19 8.59 9.59 10.23 -
DPS 0.00 3.03 2.23 2.23 8.56 0.00 0.00 -
NAPS 1.6763 1.4071 1.2023 1.1669 1.1207 1.0359 0.9539 9.84%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.03 1.59 2.04 2.08 2.45 2.34 0.00 -
P/RPS 0.83 1.09 1.01 1.16 1.45 1.49 0.00 -
P/EPS -58.46 12.34 20.39 14.97 12.63 10.53 0.00 -
EY -1.71 8.11 4.91 6.68 7.92 9.50 0.00 -
DY 0.00 3.14 2.45 2.40 7.89 0.00 0.00 -
P/NAPS 0.46 0.69 0.76 0.79 0.97 0.97 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 28/02/07 22/02/06 25/02/05 27/02/04 26/02/03 -
Price 0.94 1.56 2.26 2.07 2.31 2.50 1.99 -
P/RPS 0.76 1.07 1.12 1.15 1.37 1.59 1.53 -10.99%
P/EPS -53.35 12.10 22.58 14.90 11.91 11.25 8.32 -
EY -1.87 8.26 4.43 6.71 8.40 8.89 12.02 -
DY 0.00 3.21 2.21 2.42 8.36 0.00 0.00 -
P/NAPS 0.42 0.67 0.84 0.79 0.91 1.04 0.89 -11.75%

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