[JERNEH] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -2.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Revenue 188,860 202,184 159,472 162,644 320,892 128,952 270,644 -5.81%
PBT 33,124 13,072 4,284 36,868 29,580 18,264 39,224 -2.77%
Tax -11,444 -5,696 -1,532 -14,044 -10,616 -8,876 -14,576 -3.94%
NP 21,680 7,376 2,752 22,824 18,964 9,388 24,648 -2.11%
-
NP to SH 16,692 7,376 2,752 22,824 18,964 9,388 24,648 -6.28%
-
Tax Rate 34.55% 43.57% 35.76% 38.09% 35.89% 48.60% 37.16% -
Total Cost 167,180 194,808 156,720 139,820 301,928 119,564 245,996 -6.23%
-
Net Worth 298,862 406,586 275,186 262,109 206,446 232,604 192,951 7.56%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Net Worth 298,862 406,586 275,186 262,109 206,446 232,604 192,951 7.56%
NOSH 110,689 151,147 108,769 107,863 103,741 104,776 103,737 1.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
NP Margin 11.48% 3.65% 1.73% 14.03% 5.91% 7.28% 9.11% -
ROE 5.59% 1.81% 1.00% 8.71% 9.19% 4.04% 12.77% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 170.62 133.77 146.61 150.79 309.32 123.07 260.89 -6.82%
EPS 15.08 4.88 2.60 21.16 18.28 8.96 23.76 -7.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.69 2.53 2.43 1.99 2.22 1.86 6.40%
Adjusted Per Share Value based on latest NOSH - 107,863
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 77.37 82.83 65.33 66.63 131.46 52.83 110.87 -5.81%
EPS 6.84 3.02 1.13 9.35 7.77 3.85 10.10 -6.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2243 1.6656 1.1273 1.0737 0.8457 0.9529 0.7904 7.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - 31/03/03 - -
Price 2.22 2.03 2.16 2.42 0.00 2.00 0.00 -
P/RPS 1.30 1.52 1.47 1.60 0.00 1.63 0.00 -
P/EPS 14.72 41.60 85.37 11.44 0.00 22.32 0.00 -
EY 6.79 2.40 1.17 8.74 0.00 4.48 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.85 1.00 0.00 0.90 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 24/05/07 24/05/06 25/05/05 27/05/04 21/05/02 22/05/03 11/05/01 -
Price 2.22 2.03 2.17 2.35 0.00 2.03 0.00 -
P/RPS 1.30 1.52 1.48 1.56 0.00 1.65 0.00 -
P/EPS 14.72 41.60 85.77 11.11 0.00 22.66 0.00 -
EY 6.79 2.40 1.17 9.00 0.00 4.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.86 0.97 0.00 0.91 0.00 -

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