[JERNEH] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[JERNEH] JERNEH ASIA BHD
Announcement Date
19-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -66.9%
YoY- -77.87%
Quarter Report
Latest QR
Upcoming QR
JERNEH's Result
JERNEH's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 120,920 54,542 179,636 224,907 218,466 213,873 190,976 -7.33%
PBT -279 6,214 13,341 26,719 46,255 28,168 28,075 -
Tax 247,622 56,640 4,030 -14,985 -19,729 -7,960 -5,277 -
NP 247,343 62,854 17,371 11,734 26,526 20,208 22,798 48.76%
-
NP to SH 245,158 51,568 14,831 4,443 20,080 15,916 17,499 55.23%
-
Tax Rate - -911.49% -30.21% 56.08% 42.65% 28.26% 18.80% -
Total Cost -126,423 -8,312 162,265 213,173 191,940 193,665 168,178 -
-
Net Worth 385,689 489,589 429,887 417,449 343,741 296,032 286,990 5.04%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 146 144 144 7,397 16,472 5,435 8,838 -49.51%
Div Payout % 0.06% 0.28% 0.98% 166.49% 82.03% 34.15% 50.51% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 385,689 489,589 429,887 417,449 343,741 296,032 286,990 5.04%
NOSH 244,107 180,660 180,624 180,714 148,164 109,237 143,495 9.25%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 204.55% 115.24% 9.67% 5.22% 12.14% 9.45% 11.94% -
ROE 63.56% 10.53% 3.45% 1.06% 5.84% 5.38% 6.10% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 49.54 30.19 99.45 124.45 147.45 195.79 133.09 -15.17%
EPS 100.43 28.54 8.21 2.46 13.55 14.57 12.19 42.09%
DPS 0.06 0.08 0.08 4.09 11.12 4.98 6.16 -53.77%
NAPS 1.58 2.71 2.38 2.31 2.32 2.71 2.00 -3.85%
Adjusted Per Share Value based on latest NOSH - 180,714
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 49.54 22.34 73.59 92.13 89.50 87.61 78.23 -7.32%
EPS 100.43 21.13 6.08 1.82 8.23 6.52 7.17 55.22%
DPS 0.06 0.06 0.06 3.03 6.75 2.23 3.62 -49.49%
NAPS 1.58 2.0056 1.7611 1.7101 1.4082 1.2127 1.1757 5.04%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.28 2.92 1.26 1.23 1.65 1.86 2.12 -
P/RPS 2.58 9.67 1.27 0.99 1.12 0.95 1.59 8.39%
P/EPS 1.27 10.23 15.35 50.03 12.17 12.77 17.38 -35.32%
EY 78.46 9.78 6.52 2.00 8.21 7.83 5.75 54.55%
DY 0.05 0.03 0.06 3.33 6.74 2.67 2.91 -49.18%
P/NAPS 0.81 1.08 0.53 0.53 0.71 0.69 1.06 -4.38%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 21/11/11 22/11/10 18/11/09 19/11/08 28/11/07 29/11/06 29/11/05 -
Price 1.43 3.16 1.24 1.08 1.58 1.92 2.07 -
P/RPS 2.89 10.47 1.25 0.87 1.07 0.98 1.56 10.81%
P/EPS 1.42 11.07 15.10 43.93 11.66 13.18 16.97 -33.85%
EY 70.23 9.03 6.62 2.28 8.58 7.59 5.89 51.11%
DY 0.04 0.03 0.06 3.79 7.04 2.59 2.98 -51.23%
P/NAPS 0.91 1.17 0.52 0.47 0.68 0.71 1.04 -2.19%

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