[JERNEH] YoY Quarter Result on 30-Sep-2008 [#3]

Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -216.06%
YoY- -105.97%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 42,872 25,928 9,032 57,458 55,459 53,348 52,153 -3.21%
PBT -31 5,653 4,722 4,740 15,451 6,204 8,382 -
Tax -1,336 20,317 11,665 -3,544 -4,814 -1,587 -2,785 -11.51%
NP -1,367 25,970 16,387 1,196 10,637 4,617 5,597 -
-
NP to SH -1,367 21,336 14,161 -506 8,475 4,009 4,226 -
-
Tax Rate - -359.40% -247.04% 74.77% 31.16% 25.58% 33.23% -
Total Cost 44,239 -42 -7,355 56,262 44,822 48,731 46,556 -0.84%
-
Net Worth 385,689 489,589 429,887 417,449 343,741 296,032 286,990 5.04%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 54 - 4,444 3,277 - -
Div Payout % - - 0.38% - 52.45% 81.74% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 385,689 489,589 429,887 417,449 343,741 296,032 286,990 5.04%
NOSH 244,107 180,660 180,624 180,714 148,164 109,237 143,495 9.25%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -3.19% 100.16% 181.43% 2.08% 19.18% 8.65% 10.73% -
ROE -0.35% 4.36% 3.29% -0.12% 2.47% 1.35% 1.47% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.56 14.35 5.00 31.79 37.43 48.84 36.34 -11.41%
EPS -0.56 11.81 7.84 -0.28 5.72 3.67 3.87 -
DPS 0.00 0.00 0.03 0.00 3.00 3.00 0.00 -
NAPS 1.58 2.71 2.38 2.31 2.32 2.71 2.00 -3.85%
Adjusted Per Share Value based on latest NOSH - 180,714
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 17.56 10.62 3.70 23.54 22.72 21.85 21.36 -3.21%
EPS -0.56 8.74 5.80 -0.21 3.47 1.64 1.73 -
DPS 0.00 0.00 0.02 0.00 1.82 1.34 0.00 -
NAPS 1.58 2.0056 1.7611 1.7101 1.4082 1.2127 1.1757 5.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.28 2.92 1.26 1.23 1.65 1.86 2.12 -
P/RPS 7.29 20.35 25.20 3.87 4.41 3.81 5.83 3.79%
P/EPS -228.57 24.72 16.07 -439.29 28.85 50.68 71.99 -
EY -0.44 4.04 6.22 -0.23 3.47 1.97 1.39 -
DY 0.00 0.00 0.02 0.00 1.82 1.61 0.00 -
P/NAPS 0.81 1.08 0.53 0.53 0.71 0.69 1.06 -4.38%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 22/11/10 18/11/09 19/11/08 28/11/07 29/11/06 29/11/05 -
Price 1.43 3.16 1.24 1.08 1.58 1.92 2.07 -
P/RPS 8.14 22.02 24.80 3.40 4.22 3.93 5.70 6.11%
P/EPS -255.36 26.76 15.82 -385.71 27.62 52.32 70.29 -
EY -0.39 3.74 6.32 -0.26 3.62 1.91 1.42 -
DY 0.00 0.00 0.02 0.00 1.90 1.56 0.00 -
P/NAPS 0.91 1.17 0.52 0.47 0.68 0.71 1.04 -2.19%

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