[JERNEH] YoY Quarter Result on 31-Dec-2001 [#4]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -38.0%
YoY- -6.53%
View:
Show?
Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 52,138 39,248 26,035 56,301 64,300 61,798 0 -100.00%
PBT 10,986 10,079 14,194 6,479 6,813 32,535 0 -100.00%
Tax -2,109 -1,753 -3,554 -3,187 -3,291 -475 0 -100.00%
NP 8,877 8,326 10,640 3,292 3,522 32,060 0 -100.00%
-
NP to SH 8,877 8,326 10,640 3,292 3,522 32,060 0 -100.00%
-
Tax Rate 19.20% 17.39% 25.04% 49.19% 48.30% 1.46% - -
Total Cost 43,261 30,922 15,395 53,009 60,778 29,738 0 -100.00%
-
Net Worth 216,103 252,972 227,602 207,697 185,368 180,137 0 -100.00%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 8,838 - 83 - 8,238 10,018 - -100.00%
Div Payout % 99.57% - 0.78% - 233.92% 31.25% - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 216,103 252,972 227,602 207,697 185,368 180,137 0 -100.00%
NOSH 108,051 105,405 104,404 103,848 102,982 66,791 0 -100.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 17.03% 21.21% 40.87% 5.85% 5.48% 51.88% 0.00% -
ROE 4.11% 3.29% 4.67% 1.59% 1.90% 17.80% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 48.25 37.24 24.94 54.21 62.44 92.52 0.00 -100.00%
EPS 8.21 7.90 10.19 3.17 3.42 48.00 0.00 -100.00%
DPS 8.18 0.00 0.08 0.00 8.00 15.00 0.00 -100.00%
NAPS 2.00 2.40 2.18 2.00 1.80 2.697 1.935 -0.03%
Adjusted Per Share Value based on latest NOSH - 103,848
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 21.36 16.08 10.67 23.06 26.34 25.32 0.00 -100.00%
EPS 3.64 3.41 4.36 1.35 1.44 13.13 0.00 -100.00%
DPS 3.62 0.00 0.03 0.00 3.37 4.10 0.00 -100.00%
NAPS 0.8853 1.0363 0.9324 0.8508 0.7594 0.7379 1.935 0.83%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 - - - - - -
Price 2.45 2.34 0.00 0.00 0.00 0.00 0.00 -
P/RPS 5.08 6.28 0.00 0.00 0.00 0.00 0.00 -100.00%
P/EPS 29.82 29.62 0.00 0.00 0.00 0.00 0.00 -100.00%
EY 3.35 3.38 0.00 0.00 0.00 0.00 0.00 -100.00%
DY 3.34 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.23 0.97 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 25/02/05 27/02/04 26/02/03 26/02/02 18/04/01 28/02/00 - -
Price 2.31 2.50 1.99 0.00 0.00 0.00 0.00 -
P/RPS 4.79 6.71 7.98 0.00 0.00 0.00 0.00 -100.00%
P/EPS 28.12 31.65 19.53 0.00 0.00 0.00 0.00 -100.00%
EY 3.56 3.16 5.12 0.00 0.00 0.00 0.00 -100.00%
DY 3.54 0.00 0.04 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.16 1.04 0.91 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