[JERNEH] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 28.63%
YoY- -38.76%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 57,168 57,481 59,389 55,484 52,138 39,248 26,035 13.99%
PBT -7,085 9,913 10,754 8,746 10,986 10,079 14,194 -
Tax -958 -6,178 -7,696 -1,702 -2,109 -1,753 -3,554 -19.61%
NP -8,043 3,735 3,058 7,044 8,877 8,326 10,640 -
-
NP to SH -6,570 1,063 2,998 5,436 8,877 8,326 10,640 -
-
Tax Rate - 62.32% 71.56% 19.46% 19.20% 17.39% 25.04% -
Total Cost 65,211 53,746 56,331 48,440 43,261 30,922 15,395 27.17%
-
Net Worth 410,531 295,882 886,221 283,706 216,103 252,972 227,602 10.32%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 7,397 16,472 5,435 8,838 - 83 -
Div Payout % - 695.87% 549.45% 99.98% 99.57% - 0.78% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 410,531 295,882 886,221 283,706 216,103 252,972 227,602 10.32%
NOSH 180,851 147,941 329,450 108,700 108,051 105,405 104,404 9.57%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -14.07% 6.50% 5.15% 12.70% 17.03% 21.21% 40.87% -
ROE -1.60% 0.36% 0.34% 1.92% 4.11% 3.29% 4.67% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 31.61 38.85 18.03 51.04 48.25 37.24 24.94 4.02%
EPS -3.64 0.72 0.91 4.98 8.21 7.90 10.19 -
DPS 0.00 5.00 5.00 5.00 8.18 0.00 0.08 -
NAPS 2.27 2.00 2.69 2.61 2.00 2.40 2.18 0.67%
Adjusted Per Share Value based on latest NOSH - 108,700
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 23.42 23.55 24.33 22.73 21.36 16.08 10.67 13.98%
EPS -2.69 0.44 1.23 2.23 3.64 3.41 4.36 -
DPS 0.00 3.03 6.75 2.23 3.62 0.00 0.03 -
NAPS 1.6818 1.2121 3.6305 1.1622 0.8853 1.0363 0.9324 10.32%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.03 1.59 2.04 2.08 2.45 2.34 0.00 -
P/RPS 3.26 4.09 11.32 4.07 5.08 6.28 0.00 -
P/EPS -28.35 221.29 224.18 41.59 29.82 29.62 0.00 -
EY -3.53 0.45 0.45 2.40 3.35 3.38 0.00 -
DY 0.00 3.14 2.45 2.40 3.34 0.00 0.00 -
P/NAPS 0.45 0.80 0.76 0.80 1.23 0.97 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 28/02/07 22/02/06 25/02/05 27/02/04 26/02/03 -
Price 0.94 1.56 2.26 2.07 2.31 2.50 1.99 -
P/RPS 2.97 4.02 12.54 4.06 4.79 6.71 7.98 -15.17%
P/EPS -25.88 217.11 248.35 41.39 28.12 31.65 19.53 -
EY -3.86 0.46 0.40 2.42 3.56 3.16 5.12 -
DY 0.00 3.21 2.21 2.42 3.54 0.00 0.04 -
P/NAPS 0.41 0.78 0.84 0.79 1.16 1.04 0.91 -12.43%

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