[JERASIA] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -22.23%
YoY- 196.45%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 243,218 222,368 206,377 192,408 187,438 179,208 172,512 25.75%
PBT 12,520 12,232 7,452 5,860 6,774 5,396 3,627 128.57%
Tax -2,278 -2,448 -2,329 -1,966 -1,768 -1,296 -4,604 -37.46%
NP 10,242 9,784 5,123 3,893 5,006 4,100 -977 -
-
NP to SH 10,242 9,784 5,123 3,893 5,006 4,100 -977 -
-
Tax Rate 18.19% 20.01% 31.25% 33.55% 26.10% 24.02% 126.94% -
Total Cost 232,976 212,584 201,254 188,514 182,432 175,108 173,489 21.74%
-
Net Worth 73,039 72,230 70,605 69,719 71,052 70,520 68,694 4.17%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,924 - - 3,280 - - - -
Div Payout % 48.08% - - 84.27% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 73,039 72,230 70,605 69,719 71,052 70,520 68,694 4.17%
NOSH 82,067 82,080 82,099 82,022 80,741 82,000 81,779 0.23%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.21% 4.40% 2.48% 2.02% 2.67% 2.29% -0.57% -
ROE 14.02% 13.55% 7.26% 5.58% 7.05% 5.81% -1.42% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 296.36 270.91 251.37 234.58 232.14 218.55 210.95 25.46%
EPS 12.48 11.92 6.24 4.75 6.20 5.00 -1.19 -
DPS 6.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.89 0.88 0.86 0.85 0.88 0.86 0.84 3.93%
Adjusted Per Share Value based on latest NOSH - 81,764
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 296.44 271.03 251.54 234.51 228.45 218.42 210.26 25.76%
EPS 12.48 11.93 6.24 4.75 6.10 5.00 -1.19 -
DPS 6.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.8902 0.8804 0.8606 0.8498 0.866 0.8595 0.8373 4.17%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.63 0.66 0.72 0.71 0.70 0.62 0.72 -
P/RPS 0.21 0.24 0.29 0.30 0.30 0.28 0.34 -27.49%
P/EPS 5.05 5.54 11.54 14.96 11.29 12.40 -60.27 -
EY 19.81 18.06 8.67 6.69 8.86 8.06 -1.66 -
DY 9.52 0.00 0.00 5.63 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.84 0.84 0.80 0.72 0.86 -12.00%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 23/08/04 26/05/04 26/02/04 20/11/03 27/08/03 27/05/03 21/02/03 -
Price 0.60 0.68 0.71 0.72 0.74 0.62 0.66 -
P/RPS 0.20 0.25 0.28 0.31 0.32 0.28 0.31 -25.35%
P/EPS 4.81 5.70 11.38 15.17 11.94 12.40 -55.25 -
EY 20.80 17.53 8.79 6.59 8.38 8.06 -1.81 -
DY 10.00 0.00 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.67 0.77 0.83 0.85 0.84 0.72 0.79 -10.41%

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