[JERNEH] YoY Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -9.42%
YoY- -23.06%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 202,184 159,472 162,644 320,892 270,644 295,288 0 -100.00%
PBT 13,072 4,284 36,868 29,580 39,224 48,508 0 -100.00%
Tax -5,696 -1,532 -14,044 -10,616 -14,576 -18,700 0 -100.00%
NP 7,376 2,752 22,824 18,964 24,648 29,808 0 -100.00%
-
NP to SH 7,376 2,752 22,824 18,964 24,648 29,808 0 -100.00%
-
Tax Rate 43.57% 35.76% 38.09% 35.89% 37.16% 38.55% - -
Total Cost 194,808 156,720 139,820 301,928 245,996 265,480 0 -100.00%
-
Net Worth 406,586 275,186 262,109 206,446 192,951 188,851 0 -100.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 406,586 275,186 262,109 206,446 192,951 188,851 0 -100.00%
NOSH 151,147 108,769 107,863 103,741 103,737 67,135 66,747 -0.87%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 3.65% 1.73% 14.03% 5.91% 9.11% 10.09% 0.00% -
ROE 1.81% 1.00% 8.71% 9.19% 12.77% 15.78% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 133.77 146.61 150.79 309.32 260.89 439.84 0.00 -100.00%
EPS 4.88 2.60 21.16 18.28 23.76 44.40 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.53 2.43 1.99 1.86 2.813 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 103,741
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 82.83 65.33 66.63 131.46 110.87 120.97 0.00 -100.00%
EPS 3.02 1.13 9.35 7.77 10.10 12.21 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6656 1.1273 1.0737 0.8457 0.7904 0.7736 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/06 31/03/05 31/03/04 - - - - -
Price 2.03 2.16 2.42 0.00 0.00 0.00 0.00 -
P/RPS 1.52 1.47 1.60 0.00 0.00 0.00 0.00 -100.00%
P/EPS 41.60 85.37 11.44 0.00 0.00 0.00 0.00 -100.00%
EY 2.40 1.17 8.74 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 0.75 0.85 1.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 24/05/06 25/05/05 27/05/04 21/05/02 11/05/01 25/04/00 - -
Price 2.03 2.17 2.35 0.00 0.00 0.00 0.00 -
P/RPS 1.52 1.48 1.56 0.00 0.00 0.00 0.00 -100.00%
P/EPS 41.60 85.77 11.11 0.00 0.00 0.00 0.00 -100.00%
EY 2.40 1.17 9.00 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 0.75 0.86 0.97 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