[JERASIA] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -174.39%
YoY- -111.68%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 192,408 187,438 179,208 172,512 157,964 163,114 147,856 19.17%
PBT 5,860 6,774 5,396 3,627 3,434 4,956 6,640 -7.98%
Tax -1,966 -1,768 -1,296 -4,604 -5,486 -4,956 -1,836 4.66%
NP 3,893 5,006 4,100 -977 -2,052 0 4,804 -13.06%
-
NP to SH 3,893 5,006 4,100 -977 1,313 -2,318 4,804 -13.06%
-
Tax Rate 33.55% 26.10% 24.02% 126.94% 159.76% 100.00% 27.65% -
Total Cost 188,514 182,432 175,108 173,489 160,016 163,114 143,052 20.17%
-
Net Worth 69,719 71,052 70,520 68,694 44,010 73,978 74,034 -3.92%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,280 - - - 3,492 - - -
Div Payout % 84.27% - - - 265.96% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 69,719 71,052 70,520 68,694 44,010 73,978 74,034 -3.92%
NOSH 82,022 80,741 82,000 81,779 52,393 82,198 82,260 -0.19%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.02% 2.67% 2.29% -0.57% -1.30% 0.00% 3.25% -
ROE 5.58% 7.05% 5.81% -1.42% 2.98% -3.13% 6.49% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 234.58 232.14 218.55 210.95 301.49 198.44 179.74 19.40%
EPS 4.75 6.20 5.00 -1.19 -2.51 -2.82 5.84 -12.85%
DPS 4.00 0.00 0.00 0.00 6.67 0.00 0.00 -
NAPS 0.85 0.88 0.86 0.84 0.84 0.90 0.90 -3.73%
Adjusted Per Share Value based on latest NOSH - 82,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 234.51 228.45 218.42 210.26 192.53 198.81 180.21 19.17%
EPS 4.75 6.10 5.00 -1.19 1.60 -2.83 5.86 -13.05%
DPS 4.00 0.00 0.00 0.00 4.26 0.00 0.00 -
NAPS 0.8498 0.866 0.8595 0.8373 0.5364 0.9017 0.9024 -3.92%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.71 0.70 0.62 0.72 0.70 1.00 1.00 -
P/RPS 0.30 0.30 0.28 0.34 0.23 0.50 0.56 -34.01%
P/EPS 14.96 11.29 12.40 -60.27 27.93 -35.46 17.12 -8.59%
EY 6.69 8.86 8.06 -1.66 3.58 -2.82 5.84 9.47%
DY 5.63 0.00 0.00 0.00 9.52 0.00 0.00 -
P/NAPS 0.84 0.80 0.72 0.86 0.83 1.11 1.11 -16.94%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 27/05/03 21/02/03 27/11/02 23/08/02 21/05/02 -
Price 0.72 0.74 0.62 0.66 0.70 0.88 1.08 -
P/RPS 0.31 0.32 0.28 0.31 0.23 0.44 0.60 -35.58%
P/EPS 15.17 11.94 12.40 -55.25 27.93 -31.21 18.49 -12.35%
EY 6.59 8.38 8.06 -1.81 3.58 -3.20 5.41 14.04%
DY 5.56 0.00 0.00 0.00 9.52 0.00 0.00 -
P/NAPS 0.85 0.84 0.72 0.79 0.83 0.98 1.20 -20.52%

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