[JERASIA] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 60.63%
YoY- -36.83%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 264,892 268,090 252,742 236,296 224,464 254,359 247,957 4.50%
PBT 5,948 10,154 8,716 7,814 5,124 9,006 10,406 -31.14%
Tax -1,388 -2,009 -1,308 -1,344 -1,096 -839 -1,689 -12.27%
NP 4,560 8,145 7,408 6,470 4,028 8,167 8,717 -35.10%
-
NP to SH 4,560 8,081 7,408 6,470 4,028 8,167 8,717 -35.10%
-
Tax Rate 23.34% 19.79% 15.01% 17.20% 21.39% 9.32% 16.23% -
Total Cost 260,332 259,945 245,334 229,826 220,436 246,192 239,240 5.79%
-
Net Worth 103,338 102,550 74,681 74,717 74,501 73,872 73,829 25.15%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,461 - - - 4,924 - -
Div Payout % - 30.46% - - - 60.30% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 103,338 102,550 74,681 74,717 74,501 73,872 73,829 25.15%
NOSH 82,014 82,040 82,067 82,106 81,869 82,080 82,032 -0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.72% 3.04% 2.93% 2.74% 1.79% 3.21% 3.52% -
ROE 4.41% 7.88% 9.92% 8.66% 5.41% 11.06% 11.81% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 322.98 326.78 307.97 287.79 274.17 309.89 302.27 4.52%
EPS 5.56 9.93 9.03 7.88 4.92 9.95 10.63 -35.10%
DPS 0.00 3.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.26 1.25 0.91 0.91 0.91 0.90 0.90 25.17%
Adjusted Per Share Value based on latest NOSH - 81,911
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 322.86 326.76 308.05 288.00 273.58 310.02 302.22 4.50%
EPS 5.56 9.85 9.03 7.89 4.91 9.95 10.62 -35.06%
DPS 0.00 3.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.2595 1.2499 0.9102 0.9107 0.908 0.9004 0.8999 25.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.58 0.57 0.59 0.57 0.62 0.62 0.64 -
P/RPS 0.18 0.17 0.19 0.20 0.23 0.20 0.21 -9.77%
P/EPS 10.43 5.79 6.54 7.23 12.60 6.23 6.02 44.30%
EY 9.59 17.28 15.30 13.82 7.94 16.05 16.60 -30.65%
DY 0.00 5.26 0.00 0.00 0.00 9.68 0.00 -
P/NAPS 0.46 0.46 0.65 0.63 0.68 0.69 0.71 -25.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 25/11/05 24/08/05 27/05/05 17/02/05 25/11/04 -
Price 0.62 0.59 0.56 0.58 0.58 0.62 0.68 -
P/RPS 0.19 0.18 0.18 0.20 0.21 0.20 0.22 -9.31%
P/EPS 11.15 5.99 6.20 7.36 11.79 6.23 6.40 44.83%
EY 8.97 16.69 16.12 13.59 8.48 16.05 15.63 -30.96%
DY 0.00 5.08 0.00 0.00 0.00 9.68 0.00 -
P/NAPS 0.49 0.47 0.62 0.64 0.64 0.69 0.76 -25.38%

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