[JERNEH] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -75.63%
YoY--%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Revenue 47,215 50,546 39,868 40,661 80,223 32,238 67,661 -5.81%
PBT 8,281 3,268 1,071 9,217 7,395 4,566 9,806 -2.77%
Tax -2,861 -1,424 -383 -3,511 -2,654 -2,219 -3,644 -3.94%
NP 5,420 1,844 688 5,706 4,741 2,347 6,162 -2.11%
-
NP to SH 4,173 1,844 688 5,706 4,741 2,347 6,162 -6.28%
-
Tax Rate 34.55% 43.57% 35.76% 38.09% 35.89% 48.60% 37.16% -
Total Cost 41,795 48,702 39,180 34,955 75,482 29,891 61,499 -6.23%
-
Net Worth 298,862 406,586 275,186 262,109 206,446 232,604 192,951 7.56%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Net Worth 298,862 406,586 275,186 262,109 206,446 232,604 192,951 7.56%
NOSH 110,689 151,147 108,769 107,863 103,741 104,776 103,737 1.08%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
NP Margin 11.48% 3.65% 1.73% 14.03% 5.91% 7.28% 9.11% -
ROE 1.40% 0.45% 0.25% 2.18% 2.30% 1.01% 3.19% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 42.66 33.44 36.65 37.70 77.33 30.77 65.22 -6.82%
EPS 3.77 1.22 0.65 5.29 4.57 2.24 5.94 -7.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.70 2.69 2.53 2.43 1.99 2.22 1.86 6.40%
Adjusted Per Share Value based on latest NOSH - 107,863
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
RPS 19.34 20.71 16.33 16.66 32.86 13.21 27.72 -5.82%
EPS 1.71 0.76 0.28 2.34 1.94 0.96 2.52 -6.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2243 1.6656 1.1273 1.0737 0.8457 0.9529 0.7904 7.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - 31/03/03 - -
Price 2.22 2.03 2.16 2.42 0.00 2.00 0.00 -
P/RPS 5.20 6.07 5.89 6.42 0.00 6.50 0.00 -
P/EPS 58.89 166.39 341.48 45.75 0.00 89.29 0.00 -
EY 1.70 0.60 0.29 2.19 0.00 1.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.85 1.00 0.00 0.90 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/02 31/03/03 31/03/01 CAGR
Date 24/05/07 24/05/06 25/05/05 27/05/04 21/05/02 22/05/03 11/05/01 -
Price 2.22 2.03 2.17 2.35 0.00 2.03 0.00 -
P/RPS 5.20 6.07 5.92 6.23 0.00 6.60 0.00 -
P/EPS 58.89 166.39 343.07 44.42 0.00 90.62 0.00 -
EY 1.70 0.60 0.29 2.25 0.00 1.10 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.75 0.86 0.97 0.00 0.91 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