[JERNEH] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -42.0%
YoY- -34.16%
View:
Show?
Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 52,153 45,176 36,185 37,851 50,477 54,901 39,783 -0.28%
PBT 8,382 4,908 9,098 4,225 9,702 -6,303 6,713 -0.23%
Tax -2,785 -1,988 -4,244 -729 -4,392 6,303 -136 -3.15%
NP 5,597 2,920 4,854 3,496 5,310 0 6,577 0.17%
-
NP to SH 4,226 3,466 4,854 3,496 5,310 -4,718 6,577 0.47%
-
Tax Rate 33.23% 40.51% 46.65% 17.25% 45.27% - 2.03% -
Total Cost 46,556 42,256 31,331 34,355 45,167 54,901 33,206 -0.35%
-
Net Worth 286,990 263,791 240,598 217,002 204,310 190,155 161,069 -0.61%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 286,990 263,791 240,598 217,002 204,310 190,155 161,069 -0.61%
NOSH 143,495 108,111 105,064 104,328 103,710 102,565 67,112 -0.80%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 10.73% 6.46% 13.41% 9.24% 10.52% 0.00% 16.53% -
ROE 1.47% 1.31% 2.02% 1.61% 2.60% -2.48% 4.08% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 36.34 41.79 34.44 36.28 48.67 53.53 59.28 0.52%
EPS 3.87 2.70 4.62 3.35 5.12 -4.60 9.80 0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.44 2.29 2.08 1.97 1.854 2.40 0.19%
Adjusted Per Share Value based on latest NOSH - 104,328
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 21.36 18.51 14.82 15.51 20.68 22.49 16.30 -0.28%
EPS 1.73 1.42 1.99 1.43 2.18 -1.93 2.69 0.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1757 1.0806 0.9856 0.889 0.837 0.779 0.6598 -0.61%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 2.12 2.19 2.36 0.00 0.00 0.00 0.00 -
P/RPS 5.83 5.24 6.85 0.00 0.00 0.00 0.00 -100.00%
P/EPS 71.99 68.31 51.08 0.00 0.00 0.00 0.00 -100.00%
EY 1.39 1.46 1.96 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 1.06 0.90 1.03 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 25/11/04 27/11/03 30/10/02 01/11/01 19/01/01 25/10/99 -
Price 2.07 2.22 2.32 0.00 0.00 0.00 0.00 -
P/RPS 5.70 5.31 6.74 0.00 0.00 0.00 0.00 -100.00%
P/EPS 70.29 69.25 50.22 0.00 0.00 0.00 0.00 -100.00%
EY 1.42 1.44 1.99 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 1.04 0.91 1.01 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