[JERNEH] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 43.01%
YoY- 13.14%
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 158,389 138,838 130,840 111,234 109,644 176,212 199,973 -3.80%
PBT 19,422 17,161 22,936 26,431 22,965 28,687 10,020 11.65%
Tax -6,258 -5,882 -10,842 -10,292 -8,701 -11,042 -5,214 3.08%
NP 13,164 11,279 12,094 16,139 14,264 17,645 4,806 18.27%
-
NP to SH 10,480 8,641 15,199 16,139 14,264 17,645 4,806 13.86%
-
Tax Rate 32.22% 34.28% 47.27% 38.94% 37.89% 38.49% 52.04% -
Total Cost 145,225 127,559 118,746 95,095 95,380 158,567 195,167 -4.80%
-
Net Worth 295,841 283,471 263,711 240,770 216,879 204,474 190,391 7.61%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 3,274 - - - - - - -
Div Payout % 31.25% - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 295,841 283,471 263,711 240,770 216,879 204,474 190,391 7.61%
NOSH 109,166 141,735 108,078 105,140 104,269 103,794 102,692 1.02%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.31% 8.12% 9.24% 14.51% 13.01% 10.01% 2.40% -
ROE 3.54% 3.05% 5.76% 6.70% 6.58% 8.63% 2.52% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 145.09 97.96 121.06 105.80 105.15 169.77 194.73 -4.78%
EPS 9.60 7.92 11.19 15.35 13.68 17.00 4.68 12.71%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.71 2.00 2.44 2.29 2.08 1.97 1.854 6.52%
Adjusted Per Share Value based on latest NOSH - 105,064
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 64.89 56.88 53.60 45.57 44.92 72.19 81.92 -3.80%
EPS 4.29 3.54 6.23 6.61 5.84 7.23 1.97 13.84%
DPS 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2119 1.1613 1.0803 0.9863 0.8885 0.8376 0.78 7.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.86 2.12 2.19 2.36 0.00 0.00 0.00 -
P/RPS 1.28 2.16 1.81 2.23 0.00 0.00 0.00 -
P/EPS 19.38 34.77 15.57 15.37 0.00 0.00 0.00 -
EY 5.16 2.88 6.42 6.50 0.00 0.00 0.00 -
DY 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 1.06 0.90 1.03 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 25/11/04 27/11/03 30/10/02 01/11/01 19/01/01 -
Price 1.92 2.07 2.22 2.32 0.00 0.00 0.00 -
P/RPS 1.32 2.11 1.83 2.19 0.00 0.00 0.00 -
P/EPS 20.00 33.95 15.79 15.11 0.00 0.00 0.00 -
EY 5.00 2.95 6.33 6.62 0.00 0.00 0.00 -
DY 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.04 0.91 1.01 0.00 0.00 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