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

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	103,976	37,646	228,062	222,908	216,355	212,678	183,999	-9.07%
YoY %	176.19%	-83.49%	2.31%	3.03%	1.73%	15.59%	-	-
Horiz. %	56.51%	20.46%	123.95%	121.15%	117.58%	115.59%	100.00%	-
PBT	5,405	5,283	13,359	37,430	37,008	30,346	24,601	-22.31%
YoY %	2.31%	-60.45%	-64.31%	1.14%	21.95%	23.35%	-	-
Horiz. %	21.97%	21.47%	54.30%	152.15%	150.43%	123.35%	100.00%	-
Tax	269,275	47,988	-11,179	-16,255	-16,502	-9,158	-4,480	-
YoY %	461.13%	529.27%	31.23%	1.50%	-80.19%	-104.42%	-	-
Horiz. %	-6,010.60%	-1,071.16%	249.53%	362.83%	368.35%	204.42%	100.00%	-
NP	274,680	53,271	2,180	21,175	20,506	21,188	20,121	54.56%
YoY %	415.63%	2,343.62%	-89.70%	3.26%	-3.22%	5.30%	-	-
Horiz. %	1,365.14%	264.75%	10.83%	105.24%	101.91%	105.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	267,861	44,393	164	13,424	15,614	16,133	16,739	58.71%
YoY %	503.39%	26,968.90%	-98.78%	-14.03%	-3.22%	-3.62%	-	-
Horiz. %	1,600.22%	265.21%	0.98%	80.20%	93.28%	96.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-4,981.96%	-908.35%	83.68%	43.43%	44.59%	30.18%	18.21%	-
YoY %	-448.46%	-1,185.50%	92.68%	-2.60%	47.75%	65.73%	-	-
Horiz. %	-27,358.37%	-4,988.19%	459.53%	238.50%	244.87%	165.73%	100.00%	-
Total Cost	-170,704	-15,625	225,882	201,733	195,849	191,490	163,878	-
YoY %	-992.51%	-106.92%	11.97%	3.00%	2.28%	16.85%	-	-
Horiz. %	-104.17%	-9.53%	137.84%	123.10%	119.51%	116.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	759,266	468,184	417,339	417,833	301,328	294,878	272,934	18.58%
YoY %	62.17%	12.18%	-0.12%	38.66%	2.19%	8.04%	-	-
Horiz. %	278.19%	171.54%	152.91%	153.09%	110.40%	108.04%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	146	198	90	7,397	16,472	5,435	8,838	-49.51%
YoY %	-26.26%	120.00%	-98.78%	-55.09%	203.07%	-38.50%	-	-
Horiz. %	1.65%	2.24%	1.02%	83.70%	186.38%	61.50%	100.00%	-
Div Payout %	0.05%	0.45%	55.16%	55.10%	105.50%	33.69%	52.80%	-
YoY %	-88.89%	-99.18%	0.11%	-47.77%	213.15%	-36.19%	-	-
Horiz. %	0.09%	0.85%	104.47%	104.36%	199.81%	63.81%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	759,266	468,184	417,339	417,833	301,328	294,878	272,934	18.58%
YoY %	62.17%	12.18%	-0.12%	38.66%	2.19%	8.04%	-	-
Horiz. %	278.19%	171.54%	152.91%	153.09%	110.40%	108.04%	100.00%	-
NOSH	201,932	180,766	180,666	181,666	112,857	109,214	108,739	10.86%
YoY %	11.71%	0.06%	-0.55%	60.97%	3.34%	0.44%	-	-
Horiz. %	185.70%	166.24%	166.15%	167.07%	103.79%	100.44%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	264.18%	141.51%	0.96%	9.50%	9.48%	9.96%	10.94%	-
YoY %	86.69%	14,640.62%	-89.89%	0.21%	-4.82%	-8.96%	-	-
Horiz. %	2,414.81%	1,293.51%	8.78%	86.84%	86.65%	91.04%	100.00%	-
ROE	35.28%	9.48%	0.04%	3.21%	5.18%	5.47%	6.13%	-
YoY %	272.15%	23,600.00%	-98.75%	-38.03%	-5.30%	-10.77%	-	-
Horiz. %	575.53%	154.65%	0.65%	52.37%	84.50%	89.23%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	51.49	20.83	126.23	122.70	191.71	194.73	169.21	-17.97%
YoY %	147.19%	-83.50%	2.88%	-36.00%	-1.55%	15.08%	-	-
Horiz. %	30.43%	12.31%	74.60%	72.51%	113.30%	115.08%	100.00%	-
EPS	132.65	24.56	0.09	7.39	13.84	14.77	15.39	43.16%
YoY %	440.11%	27,188.89%	-98.78%	-46.60%	-6.30%	-4.03%	-	-
Horiz. %	861.92%	159.58%	0.58%	48.02%	89.93%	95.97%	100.00%	-
DPS	0.07	0.11	0.05	4.07	14.60	4.98	8.18	-54.75%
YoY %	-36.36%	120.00%	-98.77%	-72.12%	193.17%	-39.12%	-	-
Horiz. %	0.86%	1.34%	0.61%	49.76%	178.48%	60.88%	100.00%	-
NAPS	3.76	2.59	2.31	2.30	2.67	2.70	2.51	6.96%
YoY %	45.17%	12.12%	0.43%	-13.86%	-1.11%	7.57%	-	-
Horiz. %	149.80%	103.19%	92.03%	91.63%	106.37%	107.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 180,766
RPS	42.59	15.42	93.43	91.32	88.63	87.12	75.38	-9.07%
YoY %	176.20%	-83.50%	2.31%	3.04%	1.73%	15.57%	-	-
Horiz. %	56.50%	20.46%	123.95%	121.15%	117.58%	115.57%	100.00%	-
EPS	109.73	18.19	0.07	5.50	6.40	6.61	6.86	58.69%
YoY %	503.24%	25,885.71%	-98.73%	-14.06%	-3.18%	-3.64%	-	-
Horiz. %	1,599.56%	265.16%	1.02%	80.17%	93.29%	96.36%	100.00%	-
DPS	0.06	0.08	0.04	3.03	6.75	2.23	3.62	-49.49%
YoY %	-25.00%	100.00%	-98.68%	-55.11%	202.69%	-38.40%	-	-
Horiz. %	1.66%	2.21%	1.10%	83.70%	186.46%	61.60%	100.00%	-
NAPS	3.1104	1.9179	1.7097	1.7117	1.2344	1.208	1.1181	18.58%
YoY %	62.18%	12.18%	-0.12%	38.67%	2.19%	8.04%	-	-
Horiz. %	278.19%	171.53%	152.91%	153.09%	110.40%	108.04%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-54.14%	1,446.51%	-25.86%	20.83%	-3.03%	-23.26%	-	-
Horiz. %	472.87%	1,031.01%	66.67%	89.92%	74.42%	76.74%	100.00%	-
P/EPS	2.37	11.28	1,189.76	19.22	13.30	13.07	14.16	-25.75%
YoY %	-78.99%	-99.05%	6,090.22%	44.51%	1.76%	-7.70%	-	-
Horiz. %	16.74%	79.66%	8,402.26%	135.73%	93.93%	92.30%	100.00%	-
EY	42.24	8.87	0.08	5.20	7.52	7.65	7.06	34.71%
YoY %	376.21%	10,987.50%	-98.46%	-30.85%	-1.70%	8.36%	-	-
Horiz. %	598.30%	125.64%	1.13%	73.65%	106.52%	108.36%	100.00%	-
DY	0.02	0.04	0.05	2.87	7.93	2.58	3.75	-58.18%
YoY %	-50.00%	-20.00%	-98.26%	-63.81%	207.36%	-31.20%	-	-
Horiz. %	0.53%	1.07%	1.33%	76.53%	211.47%	68.80%	100.00%	-
P/NAPS	0.84	1.07	0.47	0.62	0.69	0.71	0.87	-0.58%
YoY %	-21.50%	127.66%	-24.19%	-10.14%	-2.82%	-18.39%	-	-
Horiz. %	96.55%	122.99%	54.02%	71.26%	79.31%	81.61%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-85.01%	1,686.02%	-23.77%	52.50%	-16.67%	-25.00%	-	-
Horiz. %	194.53%	1,297.66%	72.66%	95.31%	62.50%	75.00%	100.00%	-
P/EPS	0.96	14.09	1,299.92	20.30	11.06	12.66	14.03	-36.03%
YoY %	-93.19%	-98.92%	6,303.55%	83.54%	-12.64%	-9.76%	-	-
Horiz. %	6.84%	100.43%	9,265.29%	144.69%	78.83%	90.24%	100.00%	-
EY	103.63	7.10	0.08	4.93	9.04	7.90	7.13	56.18%
YoY %	1,359.58%	8,775.00%	-98.38%	-45.46%	14.43%	10.80%	-	-
Horiz. %	1,453.44%	99.58%	1.12%	69.14%	126.79%	110.80%	100.00%	-
DY	0.06	0.03	0.04	2.71	9.54	2.66	3.79	-49.87%
YoY %	100.00%	-25.00%	-98.52%	-71.59%	258.65%	-29.82%	-	-
Horiz. %	1.58%	0.79%	1.06%	71.50%	251.72%	70.18%	100.00%	-
P/NAPS	0.34	1.34	0.51	0.65	0.57	0.69	0.86	-14.32%
YoY %	-74.63%	162.75%	-21.54%	14.04%	-17.39%	-19.77%	-	-
Horiz. %	39.53%	155.81%	59.30%	75.58%	66.28%	80.23%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos