[JERNEH] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -87.36%
YoY- -91.88%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 19,867 9,723 66,962 58,039 56,403 54,495 46,817 -13.30%
PBT 8,497 2,536 19,420 4,026 11,769 9,950 7,636 1.79%
Tax -1,914 13,221 -6,704 -2,483 -4,358 -3,247 0 -
NP 6,583 15,757 12,716 1,543 7,411 6,703 7,636 -2.44%
-
NP to SH 6,583 13,684 10,569 436 5,372 5,144 3,708 10.03%
-
Tax Rate 22.53% -521.33% 34.52% 61.67% 37.03% 32.63% 0.00% -
Total Cost 13,284 -6,034 54,246 56,496 48,992 47,792 39,181 -16.48%
-
Net Worth 759,266 468,184 417,339 417,833 301,328 294,878 272,934 18.58%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 759,266 468,184 417,339 417,833 301,328 294,878 272,934 18.58%
NOSH 201,932 180,766 180,666 181,666 112,857 109,214 108,739 10.86%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 33.14% 162.06% 18.99% 2.66% 13.14% 12.30% 16.31% -
ROE 0.87% 2.92% 2.53% 0.10% 1.78% 1.74% 1.36% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 9.84 5.38 37.06 31.95 49.98 49.90 43.05 -21.79%
EPS 3.26 7.57 5.85 0.24 4.76 4.71 3.40 -0.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.76 2.59 2.31 2.30 2.67 2.70 2.51 6.96%
Adjusted Per Share Value based on latest NOSH - 181,666
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 8.14 3.98 27.43 23.78 23.11 22.32 19.18 -13.30%
EPS 2.70 5.61 4.33 0.18 2.20 2.11 1.52 10.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1104 1.9179 1.7097 1.7117 1.2344 1.208 1.1181 18.58%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.14 2.77 1.08 1.42 1.84 1.93 2.18 -
P/RPS 31.92 51.50 2.91 4.44 3.68 3.87 5.06 35.91%
P/EPS 96.32 36.59 18.46 591.67 38.66 40.98 63.93 7.06%
EY 1.04 2.73 5.42 0.17 2.59 2.44 1.56 -6.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 1.07 0.47 0.62 0.69 0.71 0.87 -0.58%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 17/08/11 13/08/10 25/08/09 29/08/08 29/08/07 30/08/06 24/08/05 -
Price 1.28 3.46 1.18 1.50 1.53 1.87 2.16 -
P/RPS 13.01 64.33 3.18 4.70 3.06 3.75 5.02 17.19%
P/EPS 39.26 45.71 20.17 625.00 32.14 39.70 63.34 -7.65%
EY 2.55 2.19 4.96 0.16 3.11 2.52 1.58 8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 1.34 0.51 0.65 0.57 0.69 0.86 -14.32%

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