[JERNEH] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -77.36%
YoY- -23.06%
View:
Show?
Cumulative Result
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 50,546 39,868 40,661 80,223 67,661 73,822 0 -100.00%
PBT 3,268 1,071 9,217 7,395 9,806 12,127 0 -100.00%
Tax -1,424 -383 -3,511 -2,654 -3,644 -4,675 0 -100.00%
NP 1,844 688 5,706 4,741 6,162 7,452 0 -100.00%
-
NP to SH 1,844 688 5,706 4,741 6,162 7,452 0 -100.00%
-
Tax Rate 43.57% 35.76% 38.09% 35.89% 37.16% 38.55% - -
Total Cost 48,702 39,180 34,955 75,482 61,499 66,370 0 -100.00%
-
Net Worth 406,586 275,186 262,109 206,446 192,951 188,851 0 -100.00%
Dividend
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 406,586 275,186 262,109 206,446 192,951 188,851 0 -100.00%
NOSH 151,147 108,769 107,863 103,741 103,737 67,135 66,747 -0.87%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 3.65% 1.73% 14.03% 5.91% 9.11% 10.09% 0.00% -
ROE 0.45% 0.25% 2.18% 2.30% 3.19% 3.95% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 33.44 36.65 37.70 77.33 65.22 109.96 0.00 -100.00%
EPS 1.22 0.65 5.29 4.57 5.94 11.10 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.53 2.43 1.99 1.86 2.813 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 103,741
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 20.71 16.33 16.66 32.86 27.72 30.24 0.00 -100.00%
EPS 0.76 0.28 2.34 1.94 2.52 3.05 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6656 1.1273 1.0737 0.8457 0.7904 0.7736 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/06 31/03/05 31/03/04 - - - - -
Price 2.03 2.16 2.42 0.00 0.00 0.00 0.00 -
P/RPS 6.07 5.89 6.42 0.00 0.00 0.00 0.00 -100.00%
P/EPS 166.39 341.48 45.75 0.00 0.00 0.00 0.00 -100.00%
EY 0.60 0.29 2.19 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.85 1.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 24/05/06 25/05/05 27/05/04 21/05/02 11/05/01 25/04/00 - -
Price 2.03 2.17 2.35 0.00 0.00 0.00 0.00 -
P/RPS 6.07 5.92 6.23 0.00 0.00 0.00 0.00 -100.00%
P/EPS 166.39 343.07 44.42 0.00 0.00 0.00 0.00 -100.00%
EY 0.60 0.29 2.25 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 0.97 0.00 0.00 0.00 0.00 -100.00%

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