[JERNEH] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 88.79%
YoY- 71.95%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 42,717 29,137 167,426 159,077 158,389 138,838 130,840 -17.01%
PBT 13,336 3,973 16,806 35,501 19,422 17,161 22,936 -8.63%
Tax 37,975 21,441 -8,807 -12,033 -6,258 -5,882 -10,842 -
NP 51,311 25,414 7,999 23,468 13,164 11,279 12,094 27.22%
-
NP to SH 43,789 21,401 3,380 18,020 10,480 8,641 15,199 19.27%
-
Tax Rate -284.76% -539.67% 52.40% 33.89% 32.22% 34.28% 47.27% -
Total Cost -8,594 3,723 159,427 135,609 145,225 127,559 118,746 -
-
Net Worth 489,757 430,189 417,529 343,520 295,841 283,471 263,711 10.86%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 54 - 4,442 3,274 - - -
Div Payout % - 0.25% - 24.65% 31.25% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 489,757 430,189 417,529 343,520 295,841 283,471 263,711 10.86%
NOSH 180,722 180,751 180,748 148,069 109,166 141,735 108,078 8.94%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 120.12% 87.22% 4.78% 14.75% 8.31% 8.12% 9.24% -
ROE 8.94% 4.97% 0.81% 5.25% 3.54% 3.05% 5.76% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 23.64 16.12 92.63 107.43 145.09 97.96 121.06 -23.82%
EPS 24.23 11.84 1.87 12.17 9.60 7.92 11.19 13.73%
DPS 0.00 0.03 0.00 3.00 3.00 0.00 0.00 -
NAPS 2.71 2.38 2.31 2.32 2.71 2.00 2.44 1.76%
Adjusted Per Share Value based on latest NOSH - 148,164
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 17.50 11.94 68.59 65.17 64.89 56.88 53.60 -17.01%
EPS 17.94 8.77 1.38 7.38 4.29 3.54 6.23 19.26%
DPS 0.00 0.02 0.00 1.82 1.34 0.00 0.00 -
NAPS 2.0063 1.7623 1.7104 1.4073 1.2119 1.1613 1.0803 10.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 2.92 1.26 1.23 1.65 1.86 2.12 2.19 -
P/RPS 12.35 7.82 1.33 1.54 1.28 2.16 1.81 37.70%
P/EPS 12.05 10.64 65.78 13.56 19.38 34.77 15.57 -4.17%
EY 8.30 9.40 1.52 7.38 5.16 2.88 6.42 4.37%
DY 0.00 0.02 0.00 1.82 1.61 0.00 0.00 -
P/NAPS 1.08 0.53 0.53 0.71 0.69 1.06 0.90 3.08%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 18/11/09 19/11/08 28/11/07 29/11/06 29/11/05 25/11/04 -
Price 3.16 1.24 1.08 1.58 1.92 2.07 2.22 -
P/RPS 13.37 7.69 1.17 1.47 1.32 2.11 1.83 39.27%
P/EPS 13.04 10.47 57.75 12.98 20.00 33.95 15.79 -3.13%
EY 7.67 9.55 1.73 7.70 5.00 2.95 6.33 3.25%
DY 0.00 0.02 0.00 1.90 1.56 0.00 0.00 -
P/NAPS 1.17 0.52 0.47 0.68 0.71 1.04 0.91 4.27%

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