[JERASIA] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 31.58%
YoY- 624.36%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 247,957 243,218 222,368 206,377 192,408 187,438 179,208 24.09%
PBT 10,406 12,520 12,232 7,452 5,860 6,774 5,396 54.74%
Tax -1,689 -2,278 -2,448 -2,329 -1,966 -1,768 -1,296 19.25%
NP 8,717 10,242 9,784 5,123 3,893 5,006 4,100 65.11%
-
NP to SH 8,717 10,242 9,784 5,123 3,893 5,006 4,100 65.11%
-
Tax Rate 16.23% 18.19% 20.01% 31.25% 33.55% 26.10% 24.02% -
Total Cost 239,240 232,976 212,584 201,254 188,514 182,432 175,108 23.05%
-
Net Worth 73,829 73,039 72,230 70,605 69,719 71,052 70,520 3.09%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 4,924 - - 3,280 - - -
Div Payout % - 48.08% - - 84.27% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 73,829 73,039 72,230 70,605 69,719 71,052 70,520 3.09%
NOSH 82,032 82,067 82,080 82,099 82,022 80,741 82,000 0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.52% 4.21% 4.40% 2.48% 2.02% 2.67% 2.29% -
ROE 11.81% 14.02% 13.55% 7.26% 5.58% 7.05% 5.81% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 302.27 296.36 270.91 251.37 234.58 232.14 218.55 24.06%
EPS 10.63 12.48 11.92 6.24 4.75 6.20 5.00 65.11%
DPS 0.00 6.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.90 0.89 0.88 0.86 0.85 0.88 0.86 3.06%
Adjusted Per Share Value based on latest NOSH - 81,895
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 302.22 296.44 271.03 251.54 234.51 228.45 218.42 24.09%
EPS 10.62 12.48 11.93 6.24 4.75 6.10 5.00 65.00%
DPS 0.00 6.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.8999 0.8902 0.8804 0.8606 0.8498 0.866 0.8595 3.10%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.64 0.63 0.66 0.72 0.71 0.70 0.62 -
P/RPS 0.21 0.21 0.24 0.29 0.30 0.30 0.28 -17.40%
P/EPS 6.02 5.05 5.54 11.54 14.96 11.29 12.40 -38.14%
EY 16.60 19.81 18.06 8.67 6.69 8.86 8.06 61.66%
DY 0.00 9.52 0.00 0.00 5.63 0.00 0.00 -
P/NAPS 0.71 0.71 0.75 0.84 0.84 0.80 0.72 -0.92%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 23/08/04 26/05/04 26/02/04 20/11/03 27/08/03 27/05/03 -
Price 0.68 0.60 0.68 0.71 0.72 0.74 0.62 -
P/RPS 0.22 0.20 0.25 0.28 0.31 0.32 0.28 -14.81%
P/EPS 6.40 4.81 5.70 11.38 15.17 11.94 12.40 -35.57%
EY 15.63 20.80 17.53 8.79 6.59 8.38 8.06 55.31%
DY 0.00 10.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.76 0.67 0.77 0.83 0.85 0.84 0.72 3.66%

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