[JERASIA] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 156.66%
YoY- -78.95%
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 187,438 179,208 172,512 157,964 163,114 147,856 184,062 1.22%
PBT 6,774 5,396 3,627 3,434 4,956 6,640 12,263 -32.74%
Tax -1,768 -1,296 -4,604 -5,486 -4,956 -1,836 -3,898 -41.05%
NP 5,006 4,100 -977 -2,052 0 4,804 8,365 -29.05%
-
NP to SH 5,006 4,100 -977 1,313 -2,318 4,804 8,365 -29.05%
-
Tax Rate 26.10% 24.02% 126.94% 159.76% 100.00% 27.65% 31.79% -
Total Cost 182,432 175,108 173,489 160,016 163,114 143,052 175,697 2.54%
-
Net Worth 71,052 70,520 68,694 44,010 73,978 74,034 72,168 -1.03%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 3,492 - - - -
Div Payout % - - - 265.96% - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 71,052 70,520 68,694 44,010 73,978 74,034 72,168 -1.03%
NOSH 80,741 82,000 81,779 52,393 82,198 82,260 82,009 -1.03%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.67% 2.29% -0.57% -1.30% 0.00% 3.25% 4.54% -
ROE 7.05% 5.81% -1.42% 2.98% -3.13% 6.49% 11.59% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 232.14 218.55 210.95 301.49 198.44 179.74 224.44 2.28%
EPS 6.20 5.00 -1.19 -2.51 -2.82 5.84 10.20 -28.30%
DPS 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 0.88 0.86 0.84 0.84 0.90 0.90 0.88 0.00%
Adjusted Per Share Value based on latest NOSH - 82,826
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 228.45 218.42 210.26 192.53 198.81 180.21 224.34 1.22%
EPS 6.10 5.00 -1.19 1.60 -2.83 5.86 10.20 -29.08%
DPS 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
NAPS 0.866 0.8595 0.8373 0.5364 0.9017 0.9024 0.8796 -1.03%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.70 0.62 0.72 0.70 1.00 1.00 1.12 -
P/RPS 0.30 0.28 0.34 0.23 0.50 0.56 0.50 -28.92%
P/EPS 11.29 12.40 -60.27 27.93 -35.46 17.12 10.98 1.87%
EY 8.86 8.06 -1.66 3.58 -2.82 5.84 9.11 -1.84%
DY 0.00 0.00 0.00 9.52 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.86 0.83 1.11 1.11 1.27 -26.57%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 27/05/03 21/02/03 27/11/02 23/08/02 21/05/02 26/02/02 -
Price 0.74 0.62 0.66 0.70 0.88 1.08 0.99 -
P/RPS 0.32 0.28 0.31 0.23 0.44 0.60 0.44 -19.17%
P/EPS 11.94 12.40 -55.25 27.93 -31.21 18.49 9.71 14.82%
EY 8.38 8.06 -1.81 3.58 -3.20 5.41 10.30 -12.88%
DY 0.00 0.00 0.00 9.52 0.00 0.00 0.00 -
P/NAPS 0.84 0.72 0.79 0.83 0.98 1.20 1.13 -17.98%

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