[JERNEH] YoY Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 13.57%
YoY- -12.7%
View:
Show?
Annualized Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 173,370 171,328 150,098 282,876 251,470 290,144 204,734 0.17%
PBT 17,580 36,058 34,666 37,480 37,970 32,646 39,462 0.86%
Tax 0 -17,708 -12,096 -15,942 -13,300 -13,598 -254 -
NP 17,580 18,350 22,570 21,538 24,670 19,048 39,208 0.85%
-
NP to SH 8,830 18,350 22,570 21,538 24,670 19,048 39,208 1.59%
-
Tax Rate 0.00% 49.11% 34.89% 42.53% 35.03% 41.65% 0.64% -
Total Cost 155,790 152,978 127,528 261,338 226,800 271,096 165,526 0.06%
-
Net Worth 272,947 261,525 235,540 213,299 199,185 193,954 149,204 -0.64%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 272,947 261,525 235,540 213,299 199,185 193,954 149,204 -0.64%
NOSH 108,743 108,068 104,684 104,048 103,742 102,188 66,907 -0.51%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 10.14% 10.71% 15.04% 7.61% 9.81% 6.57% 19.15% -
ROE 3.24% 7.02% 9.58% 10.10% 12.39% 9.82% 26.28% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 159.43 158.54 143.38 271.87 242.40 283.93 305.99 0.69%
EPS 8.10 16.98 21.56 20.70 23.78 18.64 58.60 2.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.51 2.42 2.25 2.05 1.92 1.898 2.23 -0.12%
Adjusted Per Share Value based on latest NOSH - 104,110
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 71.02 70.19 61.49 115.88 103.02 118.86 83.87 0.17%
EPS 3.62 7.52 9.25 8.82 10.11 7.80 16.06 1.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1181 1.0714 0.9649 0.8738 0.816 0.7945 0.6112 -0.64%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 2.18 2.28 2.04 0.00 0.00 0.00 0.00 -
P/RPS 1.37 1.44 1.42 0.00 0.00 0.00 0.00 -100.00%
P/EPS 26.85 13.43 9.46 0.00 0.00 0.00 0.00 -100.00%
EY 3.72 7.45 10.57 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.91 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 24/08/05 26/08/04 26/08/03 31/07/02 13/08/01 10/08/00 13/09/99 -
Price 2.16 2.16 2.44 0.00 0.00 0.00 0.00 -
P/RPS 1.35 1.36 1.70 0.00 0.00 0.00 0.00 -100.00%
P/EPS 26.60 12.72 11.32 0.00 0.00 0.00 0.00 -100.00%
EY 3.76 7.86 8.84 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.89 1.08 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