[JERNEH] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -25.22%
YoY- -44.85%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 11,825 57,168 57,481 59,389 55,484 52,138 39,248 -18.10%
PBT -7,122 -7,085 9,913 10,754 8,746 10,986 10,079 -
Tax 18,665 -958 -6,178 -7,696 -1,702 -2,109 -1,753 -
NP 11,543 -8,043 3,735 3,058 7,044 8,877 8,326 5.59%
-
NP to SH 7,779 -6,570 1,063 2,998 5,436 8,877 8,326 -1.12%
-
Tax Rate - - 62.32% 71.56% 19.46% 19.20% 17.39% -
Total Cost 282 65,211 53,746 56,331 48,440 43,261 30,922 -54.25%
-
Net Worth 361,134 410,531 295,882 886,221 283,706 216,103 252,972 6.10%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 54 - 7,397 16,472 5,435 8,838 - -
Div Payout % 0.70% - 695.87% 549.45% 99.98% 99.57% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 361,134 410,531 295,882 886,221 283,706 216,103 252,972 6.10%
NOSH 180,567 180,851 147,941 329,450 108,700 108,051 105,405 9.37%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 97.62% -14.07% 6.50% 5.15% 12.70% 17.03% 21.21% -
ROE 2.15% -1.60% 0.36% 0.34% 1.92% 4.11% 3.29% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 6.55 31.61 38.85 18.03 51.04 48.25 37.24 -25.12%
EPS 4.30 -3.64 0.72 0.91 4.98 8.21 7.90 -9.63%
DPS 0.03 0.00 5.00 5.00 5.00 8.18 0.00 -
NAPS 2.00 2.27 2.00 2.69 2.61 2.00 2.40 -2.99%
Adjusted Per Share Value based on latest NOSH - 329,450
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.84 23.42 23.55 24.33 22.73 21.36 16.08 -18.12%
EPS 3.19 -2.69 0.44 1.23 2.23 3.64 3.41 -1.10%
DPS 0.02 0.00 3.03 6.75 2.23 3.62 0.00 -
NAPS 1.4794 1.6818 1.2121 3.6305 1.1622 0.8853 1.0363 6.10%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.96 1.03 1.59 2.04 2.08 2.45 2.34 -
P/RPS 29.93 3.26 4.09 11.32 4.07 5.08 6.28 29.69%
P/EPS 45.50 -28.35 221.29 224.18 41.59 29.82 29.62 7.40%
EY 2.20 -3.53 0.45 0.45 2.40 3.35 3.38 -6.90%
DY 0.02 0.00 3.14 2.45 2.40 3.34 0.00 -
P/NAPS 0.98 0.45 0.80 0.76 0.80 1.23 0.97 0.17%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 28/02/08 28/02/07 22/02/06 25/02/05 27/02/04 -
Price 2.14 0.94 1.56 2.26 2.07 2.31 2.50 -
P/RPS 32.68 2.97 4.02 12.54 4.06 4.79 6.71 30.16%
P/EPS 49.67 -25.88 217.11 248.35 41.39 28.12 31.65 7.79%
EY 2.01 -3.86 0.46 0.40 2.42 3.56 3.16 -7.25%
DY 0.01 0.00 3.21 2.21 2.42 3.54 0.00 -
P/NAPS 1.07 0.41 0.78 0.84 0.79 1.16 1.04 0.47%

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