[JERASIA] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.31%
YoY- 59.42%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 252,742 236,296 224,464 254,359 247,957 243,218 222,368 8.90%
PBT 8,716 7,814 5,124 9,006 10,406 12,520 12,232 -20.20%
Tax -1,308 -1,344 -1,096 -839 -1,689 -2,278 -2,448 -34.12%
NP 7,408 6,470 4,028 8,167 8,717 10,242 9,784 -16.91%
-
NP to SH 7,408 6,470 4,028 8,167 8,717 10,242 9,784 -16.91%
-
Tax Rate 15.01% 17.20% 21.39% 9.32% 16.23% 18.19% 20.01% -
Total Cost 245,334 229,826 220,436 246,192 239,240 232,976 212,584 10.01%
-
Net Worth 74,681 74,717 74,501 73,872 73,829 73,039 72,230 2.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,924 - 4,924 - -
Div Payout % - - - 60.30% - 48.08% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 74,681 74,717 74,501 73,872 73,829 73,039 72,230 2.24%
NOSH 82,067 82,106 81,869 82,080 82,032 82,067 82,080 -0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.93% 2.74% 1.79% 3.21% 3.52% 4.21% 4.40% -
ROE 9.92% 8.66% 5.41% 11.06% 11.81% 14.02% 13.55% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 307.97 287.79 274.17 309.89 302.27 296.36 270.91 8.91%
EPS 9.03 7.88 4.92 9.95 10.63 12.48 11.92 -16.88%
DPS 0.00 0.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 0.91 0.91 0.91 0.90 0.90 0.89 0.88 2.25%
Adjusted Per Share Value based on latest NOSH - 82,272
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 308.05 288.00 273.58 310.02 302.22 296.44 271.03 8.90%
EPS 9.03 7.89 4.91 9.95 10.62 12.48 11.93 -16.93%
DPS 0.00 0.00 0.00 6.00 0.00 6.00 0.00 -
NAPS 0.9102 0.9107 0.908 0.9004 0.8999 0.8902 0.8804 2.24%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.59 0.57 0.62 0.62 0.64 0.63 0.66 -
P/RPS 0.19 0.20 0.23 0.20 0.21 0.21 0.24 -14.40%
P/EPS 6.54 7.23 12.60 6.23 6.02 5.05 5.54 11.68%
EY 15.30 13.82 7.94 16.05 16.60 19.81 18.06 -10.45%
DY 0.00 0.00 0.00 9.68 0.00 9.52 0.00 -
P/NAPS 0.65 0.63 0.68 0.69 0.71 0.71 0.75 -9.09%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 24/08/05 27/05/05 17/02/05 25/11/04 23/08/04 26/05/04 -
Price 0.56 0.58 0.58 0.62 0.68 0.60 0.68 -
P/RPS 0.18 0.20 0.21 0.20 0.22 0.20 0.25 -19.65%
P/EPS 6.20 7.36 11.79 6.23 6.40 4.81 5.70 5.76%
EY 16.12 13.59 8.48 16.05 15.63 20.80 17.53 -5.43%
DY 0.00 0.00 0.00 9.68 0.00 10.00 0.00 -
P/NAPS 0.62 0.64 0.64 0.69 0.76 0.67 0.77 -13.43%

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