[JERNEH] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 95.03%
YoY- 104.61%
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 109,507 42,717 29,137 167,426 159,077 158,389 138,838 -3.87%
PBT 13,919 13,336 3,973 16,806 35,501 19,422 17,161 -3.42%
Tax -3,914 37,975 21,441 -8,807 -12,033 -6,258 -5,882 -6.56%
NP 10,005 51,311 25,414 7,999 23,468 13,164 11,279 -1.97%
-
NP to SH 10,005 43,789 21,401 3,380 18,020 10,480 8,641 2.47%
-
Tax Rate 28.12% -284.76% -539.67% 52.40% 33.89% 32.22% 34.28% -
Total Cost 99,502 -8,594 3,723 159,427 135,609 145,225 127,559 -4.05%
-
Net Worth 385,558 489,757 430,189 417,529 343,520 295,841 283,471 5.25%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 54 - 4,442 3,274 - -
Div Payout % - - 0.25% - 24.65% 31.25% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 385,558 489,757 430,189 417,529 343,520 295,841 283,471 5.25%
NOSH 244,024 180,722 180,751 180,748 148,069 109,166 141,735 9.47%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.14% 120.12% 87.22% 4.78% 14.75% 8.31% 8.12% -
ROE 2.59% 8.94% 4.97% 0.81% 5.25% 3.54% 3.05% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 44.88 23.64 16.12 92.63 107.43 145.09 97.96 -12.19%
EPS 4.10 24.23 11.84 1.87 12.17 9.60 7.92 -10.38%
DPS 0.00 0.00 0.03 0.00 3.00 3.00 0.00 -
NAPS 1.58 2.71 2.38 2.31 2.32 2.71 2.00 -3.85%
Adjusted Per Share Value based on latest NOSH - 180,660
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 44.86 17.50 11.94 68.59 65.17 64.89 56.88 -3.87%
EPS 4.10 17.94 8.77 1.38 7.38 4.29 3.54 2.47%
DPS 0.00 0.00 0.02 0.00 1.82 1.34 0.00 -
NAPS 1.5795 2.0063 1.7623 1.7104 1.4073 1.2119 1.1613 5.25%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.28 2.92 1.26 1.23 1.65 1.86 2.12 -
P/RPS 2.85 12.35 7.82 1.33 1.54 1.28 2.16 4.72%
P/EPS 31.22 12.05 10.64 65.78 13.56 19.38 34.77 -1.77%
EY 3.20 8.30 9.40 1.52 7.38 5.16 2.88 1.77%
DY 0.00 0.00 0.02 0.00 1.82 1.61 0.00 -
P/NAPS 0.81 1.08 0.53 0.53 0.71 0.69 1.06 -4.38%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 22/11/10 18/11/09 19/11/08 28/11/07 29/11/06 29/11/05 -
Price 1.43 3.16 1.24 1.08 1.58 1.92 2.07 -
P/RPS 3.19 13.37 7.69 1.17 1.47 1.32 2.11 7.12%
P/EPS 34.88 13.04 10.47 57.75 12.98 20.00 33.95 0.45%
EY 2.87 7.67 9.55 1.73 7.70 5.00 2.95 -0.45%
DY 0.00 0.00 0.02 0.00 1.90 1.56 0.00 -
P/NAPS 0.91 1.17 0.52 0.47 0.68 0.71 1.04 -2.19%

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