[JERNEH] YoY TTM Result on 30-Jun-2010 [#2]

Announcement Date
13-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 7.55%
YoY- 26968.9%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 103,976 37,646 228,062 222,908 216,355 212,678 183,999 -9.07%
PBT 5,405 5,283 13,359 37,430 37,008 30,346 24,601 -22.31%
Tax 269,275 47,988 -11,179 -16,255 -16,502 -9,158 -4,480 -
NP 274,680 53,271 2,180 21,175 20,506 21,188 20,121 54.56%
-
NP to SH 267,861 44,393 164 13,424 15,614 16,133 16,739 58.71%
-
Tax Rate -4,981.96% -908.35% 83.68% 43.43% 44.59% 30.18% 18.21% -
Total Cost -170,704 -15,625 225,882 201,733 195,849 191,490 163,878 -
-
Net Worth 759,266 468,184 417,339 417,833 301,328 294,878 272,934 18.58%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 146 198 90 7,397 16,472 5,435 8,838 -49.51%
Div Payout % 0.05% 0.45% 55.16% 55.10% 105.50% 33.69% 52.80% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 759,266 468,184 417,339 417,833 301,328 294,878 272,934 18.58%
NOSH 201,932 180,766 180,666 181,666 112,857 109,214 108,739 10.86%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 264.18% 141.51% 0.96% 9.50% 9.48% 9.96% 10.94% -
ROE 35.28% 9.48% 0.04% 3.21% 5.18% 5.47% 6.13% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 51.49 20.83 126.23 122.70 191.71 194.73 169.21 -17.97%
EPS 132.65 24.56 0.09 7.39 13.84 14.77 15.39 43.16%
DPS 0.07 0.11 0.05 4.07 14.60 4.98 8.18 -54.75%
NAPS 3.76 2.59 2.31 2.30 2.67 2.70 2.51 6.96%
Adjusted Per Share Value based on latest NOSH - 180,766
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 42.59 15.42 93.43 91.32 88.63 87.12 75.38 -9.07%
EPS 109.73 18.19 0.07 5.50 6.40 6.61 6.86 58.69%
DPS 0.06 0.08 0.04 3.03 6.75 2.23 3.62 -49.49%
NAPS 3.1104 1.9179 1.7097 1.7117 1.2344 1.208 1.1181 18.58%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.14 2.77 1.08 1.42 1.84 1.93 2.18 -
P/RPS 6.10 13.30 0.86 1.16 0.96 0.99 1.29 29.54%
P/EPS 2.37 11.28 1,189.76 19.22 13.30 13.07 14.16 -25.75%
EY 42.24 8.87 0.08 5.20 7.52 7.65 7.06 34.71%
DY 0.02 0.04 0.05 2.87 7.93 2.58 3.75 -58.18%
P/NAPS 0.84 1.07 0.47 0.62 0.69 0.71 0.87 -0.58%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 17/08/11 13/08/10 25/08/09 29/08/08 29/08/07 30/08/06 24/08/05 -
Price 1.28 3.46 1.18 1.50 1.53 1.87 2.16 -
P/RPS 2.49 16.61 0.93 1.22 0.80 0.96 1.28 11.72%
P/EPS 0.96 14.09 1,299.92 20.30 11.06 12.66 14.03 -36.03%
EY 103.63 7.10 0.08 4.93 9.04 7.90 7.13 56.18%
DY 0.06 0.03 0.04 2.71 9.54 2.66 3.79 -49.87%
P/NAPS 0.34 1.34 0.51 0.65 0.57 0.69 0.86 -14.32%

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