[JERNEH] YoY TTM Result on 31-Mar-2010 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
TTM Result
Revenue	93,832	94,885	219,139	221,272	214,447	205,000	184,823	-10.67%
YoY %	-1.11%	-56.70%	-0.96%	3.18%	4.61%	10.92%	-	-
Horiz. %	50.77%	51.34%	118.57%	119.72%	116.03%	110.92%	100.00%	-
PBT	-556	22,167	-2,035	45,173	35,189	28,032	25,777	-
YoY %	-102.51%	1,189.29%	-104.50%	28.37%	25.53%	8.75%	-	-
Horiz. %	-2.16%	86.00%	-7.89%	175.25%	136.51%	108.75%	100.00%	-
Tax	284,410	28,063	-6,958	-18,130	-15,391	-5,911	-9,823	-
YoY %	913.47%	503.32%	61.62%	-17.80%	-160.38%	39.82%	-	-
Horiz. %	-2,895.35%	-285.69%	70.83%	184.57%	156.68%	60.18%	100.00%	-
NP	283,854	50,230	-8,993	27,043	19,798	22,121	15,954	61.53%
YoY %	465.11%	658.55%	-133.25%	36.59%	-10.50%	38.65%	-	-
Horiz. %	1,779.20%	314.84%	-56.37%	169.51%	124.09%	138.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	274,962	41,278	-9,969	18,360	15,386	14,697	16,500	59.78%
YoY %	566.12%	514.06%	-154.30%	19.33%	4.69%	-10.93%	-	-
Horiz. %	1,666.44%	250.17%	-60.42%	111.27%	93.25%	89.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-126.60%	-	40.13%	43.74%	21.09%	38.11%	-
YoY %	-	0.00%	-	-8.25%	107.40%	-44.66%	-	-
Horiz. %	-	-332.20%	-	105.30%	114.77%	55.34%	100.00%	-
Total Cost	-190,022	44,655	228,132	194,229	194,649	182,879	168,869	-
YoY %	-525.53%	-80.43%	17.46%	-0.22%	6.44%	8.30%	-	-
Horiz. %	-112.53%	26.44%	135.09%	115.02%	115.27%	108.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	723,833	461,050	407,078	422,670	298,862	406,586	275,186	17.48%
YoY %	57.00%	13.26%	-3.69%	41.43%	-26.49%	47.75%	-	-
Horiz. %	263.03%	167.54%	147.93%	153.59%	108.60%	147.75%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	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%	0.48%	0.00%	40.29%	107.06%	36.98%	53.57%	-
YoY %	-89.58%	0.00%	0.00%	-62.37%	189.51%	-30.97%	-	-
Horiz. %	0.09%	0.90%	0.00%	75.21%	199.85%	69.03%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	723,833	461,050	407,078	422,670	298,862	406,586	275,186	17.48%
YoY %	57.00%	13.26%	-3.69%	41.43%	-26.49%	47.75%	-	-
Horiz. %	263.03%	167.54%	147.93%	153.59%	108.60%	147.75%	100.00%	-
NOSH	182,786	180,804	180,923	180,628	110,689	151,147	108,769	9.03%
YoY %	1.10%	-0.07%	0.16%	63.19%	-26.77%	38.96%	-	-
Horiz. %	168.05%	166.23%	166.34%	166.07%	101.77%	138.96%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	302.51%	52.94%	-4.10%	12.22%	9.23%	10.79%	8.63%	-
YoY %	471.42%	1,391.22%	-133.55%	32.39%	-14.46%	25.03%	-	-
Horiz. %	3,505.33%	613.44%	-47.51%	141.60%	106.95%	125.03%	100.00%	-
ROE	37.99%	8.95%	-2.45%	4.34%	5.15%	3.61%	6.00%	-
YoY %	324.47%	465.31%	-156.45%	-15.73%	42.66%	-39.83%	-	-
Horiz. %	633.17%	149.17%	-40.83%	72.33%	85.83%	60.17%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	51.33	52.48	121.12	122.50	193.74	135.63	169.92	-18.07%
YoY %	-2.19%	-56.67%	-1.13%	-36.77%	42.84%	-20.18%	-	-
Horiz. %	30.21%	30.89%	71.28%	72.09%	114.02%	79.82%	100.00%	-
EPS	150.43	22.83	-5.51	10.16	13.90	9.72	15.17	46.54%
YoY %	558.91%	514.34%	-154.23%	-26.91%	43.00%	-35.93%	-	-
Horiz. %	991.63%	150.49%	-36.32%	66.97%	91.63%	64.07%	100.00%	-
DPS	0.08	0.11	0.05	4.10	14.88	3.60	8.18	-53.73%
YoY %	-27.27%	120.00%	-98.78%	-72.45%	313.33%	-55.99%	-	-
Horiz. %	0.98%	1.34%	0.61%	50.12%	181.91%	44.01%	100.00%	-
NAPS	3.96	2.55	2.25	2.34	2.70	2.69	2.53	7.74%
YoY %	55.29%	13.33%	-3.85%	-13.33%	0.37%	6.32%	-	-
Horiz. %	156.52%	100.79%	88.93%	92.49%	106.72%	106.32%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 180,804
RPS	38.44	38.87	89.77	90.65	87.85	83.98	75.71	-10.67%
YoY %	-1.11%	-56.70%	-0.97%	3.19%	4.61%	10.92%	-	-
Horiz. %	50.77%	51.34%	118.57%	119.73%	116.03%	110.92%	100.00%	-
EPS	112.64	16.91	-4.08	7.52	6.30	6.02	6.76	59.78%
YoY %	566.11%	514.46%	-154.26%	19.37%	4.65%	-10.95%	-	-
Horiz. %	1,666.27%	250.15%	-60.36%	111.24%	93.20%	89.05%	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	2.9652	1.8887	1.6676	1.7315	1.2243	1.6656	1.1273	17.48%
YoY %	57.00%	13.26%	-3.69%	41.43%	-26.49%	47.75%	-	-
Horiz. %	263.04%	167.54%	147.93%	153.60%	108.60%	147.75%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
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	5.81	4.99	0.67	1.19	1.15	1.50	1.27	28.82%
YoY %	16.43%	644.78%	-43.70%	3.48%	-23.33%	18.11%	-	-
Horiz. %	457.48%	392.91%	52.76%	93.70%	90.55%	118.11%	100.00%	-
P/EPS	1.98	11.48	-14.70	14.36	15.97	20.88	14.24	-28.01%
YoY %	-82.75%	178.10%	-202.37%	-10.08%	-23.52%	46.63%	-	-
Horiz. %	13.90%	80.62%	-103.23%	100.84%	112.15%	146.63%	100.00%	-
EY	50.48	8.71	-6.80	6.96	6.26	4.79	7.02	38.90%
YoY %	479.56%	228.09%	-197.70%	11.18%	30.69%	-31.77%	-	-
Horiz. %	719.09%	124.07%	-96.87%	99.15%	89.17%	68.23%	100.00%	-
DY	0.03	0.04	0.06	2.80	6.70	1.77	3.79	-55.34%
YoY %	-25.00%	-33.33%	-97.86%	-58.21%	278.53%	-53.30%	-	-
Horiz. %	0.79%	1.06%	1.58%	73.88%	176.78%	46.70%	100.00%	-
P/NAPS	0.75	1.03	0.36	0.62	0.82	0.75	0.85	-2.06%
YoY %	-27.18%	186.11%	-41.94%	-24.39%	9.33%	-11.76%	-	-
Horiz. %	88.24%	121.18%	42.35%	72.94%	96.47%	88.24%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
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	6.08	5.72	0.97	1.27	1.15	1.50	1.28	29.63%
YoY %	6.29%	489.69%	-23.62%	10.43%	-23.33%	17.19%	-	-
Horiz. %	475.00%	446.88%	75.78%	99.22%	89.84%	117.19%	100.00%	-
P/EPS	2.07	13.14	-21.42	15.35	15.97	20.88	14.30	-27.52%
YoY %	-84.25%	161.34%	-239.54%	-3.88%	-23.52%	46.01%	-	-
Horiz. %	14.48%	91.89%	-149.79%	107.34%	111.68%	146.01%	100.00%	-
EY	48.21	7.61	-4.67	6.52	6.26	4.79	6.99	37.94%
YoY %	533.51%	262.96%	-171.63%	4.15%	30.69%	-31.47%	-	-
Horiz. %	689.70%	108.87%	-66.81%	93.28%	89.56%	68.53%	100.00%	-
DY	0.03	0.04	0.04	2.63	6.70	1.77	3.77	-55.30%
YoY %	-25.00%	0.00%	-98.48%	-60.75%	278.53%	-53.05%	-	-
Horiz. %	0.80%	1.06%	1.06%	69.76%	177.72%	46.95%	100.00%	-
P/NAPS	0.79	1.18	0.52	0.67	0.82	0.75	0.86	-1.40%
YoY %	-33.05%	126.92%	-22.39%	-18.29%	9.33%	-12.79%	-	-
Horiz. %	91.86%	137.21%	60.47%	77.91%	95.35%	87.21%	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