[JERNEH] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 156.12%
YoY- 6.62%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 57,481 59,389 55,484 52,138 39,248 26,035 56,301 0.34%
PBT 9,913 10,754 8,746 10,986 10,079 14,194 6,479 7.34%
Tax -6,178 -7,696 -1,702 -2,109 -1,753 -3,554 -3,187 11.65%
NP 3,735 3,058 7,044 8,877 8,326 10,640 3,292 2.12%
-
NP to SH 1,063 2,998 5,436 8,877 8,326 10,640 3,292 -17.16%
-
Tax Rate 62.32% 71.56% 19.46% 19.20% 17.39% 25.04% 49.19% -
Total Cost 53,746 56,331 48,440 43,261 30,922 15,395 53,009 0.23%
-
Net Worth 295,882 886,221 283,706 216,103 252,972 227,602 207,697 6.07%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 7,397 16,472 5,435 8,838 - 83 - -
Div Payout % 695.87% 549.45% 99.98% 99.57% - 0.78% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 295,882 886,221 283,706 216,103 252,972 227,602 207,697 6.07%
NOSH 147,941 329,450 108,700 108,051 105,405 104,404 103,848 6.07%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 6.50% 5.15% 12.70% 17.03% 21.21% 40.87% 5.85% -
ROE 0.36% 0.34% 1.92% 4.11% 3.29% 4.67% 1.59% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 38.85 18.03 51.04 48.25 37.24 24.94 54.21 -5.39%
EPS 0.72 0.91 4.98 8.21 7.90 10.19 3.17 -21.88%
DPS 5.00 5.00 5.00 8.18 0.00 0.08 0.00 -
NAPS 2.00 2.69 2.61 2.00 2.40 2.18 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 108,051
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 23.55 24.33 22.73 21.36 16.08 10.67 23.06 0.35%
EPS 0.44 1.23 2.23 3.64 3.41 4.36 1.35 -17.03%
DPS 3.03 6.75 2.23 3.62 0.00 0.03 0.00 -
NAPS 1.2121 3.6305 1.1622 0.8853 1.0363 0.9324 0.8508 6.07%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 1.59 2.04 2.08 2.45 2.34 0.00 0.00 -
P/RPS 4.09 11.32 4.07 5.08 6.28 0.00 0.00 -
P/EPS 221.29 224.18 41.59 29.82 29.62 0.00 0.00 -
EY 0.45 0.45 2.40 3.35 3.38 0.00 0.00 -
DY 3.14 2.45 2.40 3.34 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.80 1.23 0.97 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 28/02/07 22/02/06 25/02/05 27/02/04 26/02/03 26/02/02 -
Price 1.56 2.26 2.07 2.31 2.50 1.99 0.00 -
P/RPS 4.02 12.54 4.06 4.79 6.71 7.98 0.00 -
P/EPS 217.11 248.35 41.39 28.12 31.65 19.53 0.00 -
EY 0.46 0.40 2.42 3.56 3.16 5.12 0.00 -
DY 3.21 2.21 2.42 3.54 0.00 0.04 0.00 -
P/NAPS 0.78 0.84 0.79 1.16 1.04 0.91 0.00 -

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