[JERNEH] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -61.78%
YoY- 126.3%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 7,066 46,474 51,929 47,215 50,546 39,868 40,661 -25.28%
PBT 5,147 -3,716 8,040 8,281 3,268 1,071 9,217 -9.24%
Tax 4,437 7,405 -2,780 -2,861 -1,424 -383 -3,511 -
NP 9,584 3,689 5,260 5,420 1,844 688 5,706 9.02%
-
NP to SH 8,769 -3,329 3,450 4,173 1,844 688 5,706 7.42%
-
Tax Rate -86.21% - 34.58% 34.55% 43.57% 35.76% 38.09% -
Total Cost -2,518 42,785 46,669 41,795 48,702 39,180 34,955 -
-
Net Worth 461,050 407,078 422,670 298,862 406,586 275,186 262,109 9.86%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 90 90 - - - - - -
Div Payout % 1.03% 0.00% - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 461,050 407,078 422,670 298,862 406,586 275,186 262,109 9.86%
NOSH 180,804 180,923 180,628 110,689 151,147 108,769 107,863 8.98%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 135.64% 7.94% 10.13% 11.48% 3.65% 1.73% 14.03% -
ROE 1.90% -0.82% 0.82% 1.40% 0.45% 0.25% 2.18% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3.91 25.69 28.75 42.66 33.44 36.65 37.70 -31.44%
EPS 4.85 -1.84 1.91 3.77 1.22 0.65 5.29 -1.43%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.55 2.25 2.34 2.70 2.69 2.53 2.43 0.80%
Adjusted Per Share Value based on latest NOSH - 110,689
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 2.89 19.04 21.27 19.34 20.71 16.33 16.66 -25.31%
EPS 3.59 -1.36 1.41 1.71 0.76 0.28 2.34 7.39%
DPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8887 1.6676 1.7315 1.2243 1.6656 1.1273 1.0737 9.86%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.62 0.81 1.46 2.22 2.03 2.16 2.42 -
P/RPS 67.04 3.15 5.08 5.20 6.07 5.89 6.42 47.81%
P/EPS 54.02 -44.02 76.44 58.89 166.39 341.48 45.75 2.80%
EY 1.85 -2.27 1.31 1.70 0.60 0.29 2.19 -2.77%
DY 0.02 0.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.36 0.62 0.82 0.75 0.85 1.00 0.49%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 27/05/08 24/05/07 24/05/06 25/05/05 27/05/04 -
Price 3.00 1.18 1.56 2.22 2.03 2.17 2.35 -
P/RPS 76.76 4.59 5.43 5.20 6.07 5.92 6.23 51.94%
P/EPS 61.86 -64.13 81.68 58.89 166.39 343.07 44.42 5.67%
EY 1.62 -1.56 1.22 1.70 0.60 0.29 2.25 -5.32%
DY 0.02 0.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.52 0.67 0.82 0.75 0.86 0.97 3.31%

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