[JERNEH] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 52.89%
YoY- 126.3%
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 28,264 185,896 207,716 188,860 202,184 159,472 162,644 -25.28%
PBT 20,588 -14,864 32,160 33,124 13,072 4,284 36,868 -9.24%
Tax 17,748 29,620 -11,120 -11,444 -5,696 -1,532 -14,044 -
NP 38,336 14,756 21,040 21,680 7,376 2,752 22,824 9.02%
-
NP to SH 35,076 -13,316 13,800 16,692 7,376 2,752 22,824 7.42%
-
Tax Rate -86.21% - 34.58% 34.55% 43.57% 35.76% 38.09% -
Total Cost -10,072 171,140 186,676 167,180 194,808 156,720 139,820 -
-
Net Worth 461,050 407,078 422,670 298,862 406,586 275,186 262,109 9.86%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 361 361 - - - - - -
Div Payout % 1.03% 0.00% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 461,050 407,078 422,670 298,862 406,586 275,186 262,109 9.86%
NOSH 180,804 180,923 180,628 110,689 151,147 108,769 107,863 8.98%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 135.64% 7.94% 10.13% 11.48% 3.65% 1.73% 14.03% -
ROE 7.61% -3.27% 3.26% 5.59% 1.81% 1.00% 8.71% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 15.63 102.75 115.00 170.62 133.77 146.61 150.79 -31.45%
EPS 19.40 -7.36 7.64 15.08 4.88 2.60 21.16 -1.43%
DPS 0.20 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.25 2.34 2.70 2.69 2.53 2.43 0.80%
Adjusted Per Share Value based on latest NOSH - 110,689
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 11.58 76.15 85.09 77.37 82.83 65.33 66.63 -25.28%
EPS 14.37 -5.45 5.65 6.84 3.02 1.13 9.35 7.42%
DPS 0.15 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8887 1.6676 1.7315 1.2243 1.6656 1.1273 1.0737 9.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.62 0.81 1.46 2.22 2.03 2.16 2.42 -
P/RPS 16.76 0.79 1.27 1.30 1.52 1.47 1.60 47.89%
P/EPS 13.51 -11.01 19.11 14.72 41.60 85.37 11.44 2.80%
EY 7.40 -9.09 5.23 6.79 2.40 1.17 8.74 -2.73%
DY 0.08 0.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.36 0.62 0.82 0.75 0.85 1.00 0.49%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 27/05/08 24/05/07 24/05/06 25/05/05 27/05/04 -
Price 3.00 1.18 1.56 2.22 2.03 2.17 2.35 -
P/RPS 19.19 1.15 1.36 1.30 1.52 1.48 1.56 51.90%
P/EPS 15.46 -16.03 20.42 14.72 41.60 85.77 11.11 5.65%
EY 6.47 -6.24 4.90 6.79 2.40 1.17 9.00 -5.34%
DY 0.07 0.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.52 0.67 0.82 0.75 0.86 0.97 3.31%

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