[JERNEH] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 18.73%
YoY- -49.35%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 133,270 33,578 226,872 219,936 207,236 210,082 173,370 -4.28%
PBT 27,900 15,366 31,408 24,132 40,100 26,436 17,580 7.99%
Tax -5,156 35,316 -13,354 -10,526 -14,438 -9,342 0 -
NP 22,744 50,682 18,054 13,606 25,662 17,094 17,580 4.38%
-
NP to SH 22,744 44,906 14,480 7,772 19,090 12,942 8,830 17.07%
-
Tax Rate 18.48% -229.83% 42.52% 43.62% 36.00% 35.34% 0.00% -
Total Cost 110,526 -17,104 208,818 206,330 181,574 192,988 155,790 -5.55%
-
Net Worth 759,479 468,222 417,067 415,711 301,242 294,632 272,947 18.58%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 759,479 468,222 417,067 415,711 301,242 294,632 272,947 18.58%
NOSH 201,989 180,780 180,548 180,744 112,825 109,123 108,743 10.86%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 17.07% 150.94% 7.96% 6.19% 12.38% 8.14% 10.14% -
ROE 2.99% 9.59% 3.47% 1.87% 6.34% 4.39% 3.24% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 65.98 18.57 125.66 121.68 183.68 192.52 159.43 -13.66%
EPS 11.26 24.84 8.02 4.30 16.92 11.86 8.10 5.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 2.59 2.31 2.30 2.67 2.70 2.51 6.96%
Adjusted Per Share Value based on latest NOSH - 201,932
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 54.59 13.76 92.94 90.10 84.90 86.06 71.02 -4.28%
EPS 9.32 18.40 5.93 3.18 7.82 5.30 3.62 17.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1113 1.9181 1.7085 1.703 1.2341 1.207 1.1181 18.58%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.14 2.77 1.08 1.42 1.84 1.93 2.18 -
P/RPS 4.76 14.91 0.86 1.17 1.00 1.00 1.37 23.05%
P/EPS 27.89 11.15 13.47 33.02 10.87 16.27 26.85 0.63%
EY 3.59 8.97 7.43 3.03 9.20 6.15 3.72 -0.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.07 0.47 0.62 0.69 0.71 0.87 -0.58%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 17/08/11 13/08/10 25/08/09 29/08/08 29/08/07 30/08/06 24/08/05 -
Price 1.28 3.46 1.18 1.50 1.53 1.87 2.16 -
P/RPS 1.94 18.63 0.94 1.23 0.83 0.97 1.35 6.22%
P/EPS 11.37 13.93 14.71 34.88 9.04 15.77 26.60 -13.20%
EY 8.80 7.18 6.80 2.87 11.06 6.34 3.76 15.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.34 0.51 0.65 0.57 0.69 0.86 -14.32%

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