[JERNEH] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 30.02%
YoY- 104.61%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 146,009 56,956 38,849 223,234 212,102 211,185 185,117 -3.87%
PBT 18,558 17,781 5,297 22,408 47,334 25,896 22,881 -3.42%
Tax -5,218 50,633 28,588 -11,742 -16,044 -8,344 -7,842 -6.56%
NP 13,340 68,414 33,885 10,665 31,290 17,552 15,038 -1.97%
-
NP to SH 13,340 58,385 28,534 4,506 24,026 13,973 11,521 2.47%
-
Tax Rate 28.12% -284.76% -539.70% 52.40% 33.90% 32.22% 34.27% -
Total Cost 132,669 -11,458 4,964 212,569 180,812 193,633 170,078 -4.05%
-
Net Worth 385,558 489,757 430,189 417,529 343,520 295,841 283,471 5.25%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 72 - 5,922 4,366 - -
Div Payout % - - 0.25% - 24.65% 31.25% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 385,558 489,757 430,189 417,529 343,520 295,841 283,471 5.25%
NOSH 244,024 180,722 180,751 180,748 148,069 109,166 141,735 9.47%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.14% 120.12% 87.22% 4.78% 14.75% 8.31% 8.12% -
ROE 3.46% 11.92% 6.63% 1.08% 6.99% 4.72% 4.06% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 59.83 31.52 21.49 123.51 143.25 193.45 130.61 -12.19%
EPS 5.47 32.31 15.79 2.49 16.23 12.80 10.56 -10.37%
DPS 0.00 0.00 0.04 0.00 4.00 4.00 0.00 -
NAPS 1.58 2.71 2.38 2.31 2.32 2.71 2.00 -3.85%
Adjusted Per Share Value based on latest NOSH - 180,660
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 59.81 23.33 15.91 91.45 86.89 86.51 75.83 -3.87%
EPS 5.46 23.92 11.69 1.85 9.84 5.72 4.72 2.45%
DPS 0.00 0.00 0.03 0.00 2.43 1.79 0.00 -
NAPS 1.5795 2.0063 1.7623 1.7104 1.4073 1.2119 1.1613 5.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.28 2.92 1.26 1.23 1.65 1.86 2.12 -
P/RPS 2.14 9.27 5.86 1.00 1.15 0.96 1.62 4.74%
P/EPS 23.41 9.04 7.98 49.33 10.17 14.53 26.08 -1.78%
EY 4.27 11.06 12.53 2.03 9.83 6.88 3.83 1.82%
DY 0.00 0.00 0.03 0.00 2.42 2.15 0.00 -
P/NAPS 0.81 1.08 0.53 0.53 0.71 0.69 1.06 -4.38%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 22/11/10 18/11/09 19/11/08 28/11/07 29/11/06 29/11/05 -
Price 1.43 3.16 1.24 1.08 1.58 1.92 2.07 -
P/RPS 2.39 10.03 5.77 0.87 1.10 0.99 1.58 7.13%
P/EPS 26.16 9.78 7.85 43.32 9.74 15.00 25.47 0.44%
EY 3.82 10.22 12.73 2.31 10.27 6.67 3.93 -0.47%
DY 0.00 0.00 0.03 0.00 2.53 2.08 0.00 -
P/NAPS 0.91 1.17 0.52 0.47 0.68 0.71 1.04 -2.19%

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