[JERNEH] YoY Quarter Result on 31-Mar-2011 [#1]

Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -97.96%
YoY- -45.39%
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 46,768 7,066 46,474 51,929 47,215 50,546 39,868 2.69%
PBT 5,453 5,147 -3,716 8,040 8,281 3,268 1,071 31.14%
Tax -664 4,437 27 -2,780 -2,861 -1,424 -383 9.59%
NP 4,789 9,584 -3,689 5,260 5,420 1,844 688 38.15%
-
NP to SH 4,789 8,769 -3,329 3,450 4,173 1,844 688 38.15%
-
Tax Rate 12.18% -86.21% - 34.58% 34.55% 43.57% 35.76% -
Total Cost 41,979 -2,518 50,163 46,669 41,795 48,702 39,180 1.15%
-
Net Worth 723,833 461,050 407,078 422,670 298,862 406,586 275,186 17.48%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 146 90 90 - - - - -
Div Payout % 3.05% 1.03% 0.00% - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 723,833 461,050 407,078 422,670 298,862 406,586 275,186 17.48%
NOSH 182,786 180,804 180,923 180,628 110,689 151,147 108,769 9.03%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 10.24% 135.64% -7.94% 10.13% 11.48% 3.65% 1.73% -
ROE 0.66% 1.90% -0.82% 0.82% 1.40% 0.45% 0.25% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 25.59 3.91 25.69 28.75 42.66 33.44 36.65 -5.80%
EPS 2.62 4.85 -1.84 1.91 3.77 1.22 0.65 26.13%
DPS 0.08 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 3.96 2.55 2.25 2.34 2.70 2.69 2.53 7.74%
Adjusted Per Share Value based on latest NOSH - 182,786
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 19.16 2.89 19.04 21.27 19.34 20.71 16.33 2.69%
EPS 1.96 3.59 -1.36 1.41 1.71 0.76 0.28 38.28%
DPS 0.06 0.04 0.04 0.00 0.00 0.00 0.00 -
NAPS 2.9652 1.8887 1.6676 1.7315 1.2243 1.6656 1.1273 17.48%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.98 2.62 0.81 1.46 2.22 2.03 2.16 -
P/RPS 11.65 67.04 3.15 5.08 5.20 6.07 5.89 12.03%
P/EPS 113.74 54.02 -44.02 76.44 58.89 166.39 341.48 -16.73%
EY 0.88 1.85 -2.27 1.31 1.70 0.60 0.29 20.31%
DY 0.03 0.02 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.03 0.36 0.62 0.82 0.75 0.85 -2.06%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 31/05/10 27/05/09 27/05/08 24/05/07 24/05/06 25/05/05 -
Price 3.12 3.00 1.18 1.56 2.22 2.03 2.17 -
P/RPS 12.19 76.76 4.59 5.43 5.20 6.07 5.92 12.78%
P/EPS 119.08 61.86 -64.13 81.68 58.89 166.39 343.07 -16.16%
EY 0.84 1.62 -1.56 1.22 1.70 0.60 0.29 19.38%
DY 0.03 0.02 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.18 0.52 0.67 0.82 0.75 0.86 -1.40%

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