[JERASIA] QoQ Annualized Quarter Result on 31-Dec-2007 [#3]

Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 14.53%
YoY- 24.07%
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 259,036 254,216 353,772 314,500 304,806 0 0 -
PBT 5,336 5,448 2,082 7,718 7,137 0 0 -
Tax -1,068 -1,420 -51 -1,157 -1,408 0 0 -
NP 4,268 4,028 2,031 6,560 5,728 0 0 -
-
NP to SH 4,268 4,028 2,031 6,560 5,728 0 0 -
-
Tax Rate 20.01% 26.06% 2.45% 14.99% 19.73% - - -
Total Cost 254,768 250,188 351,741 307,939 299,077 0 0 -
-
Net Worth 105,058 103,156 101,549 106,660 105,125 104,211 106,049 -0.62%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 105,058 103,156 101,549 106,660 105,125 104,211 106,049 -0.62%
NOSH 82,076 81,869 81,895 82,046 82,129 82,056 82,208 -0.10%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 1.65% 1.58% 0.57% 2.09% 1.88% 0.00% 0.00% -
ROE 4.06% 3.90% 2.00% 6.15% 5.45% 0.00% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 315.60 310.51 431.98 383.32 371.13 0.00 0.00 -
EPS 5.20 4.92 2.48 8.00 6.98 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.26 1.24 1.30 1.28 1.27 1.29 -0.51%
Adjusted Per Share Value based on latest NOSH - 81,902
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 315.72 309.85 431.19 383.32 371.51 0.00 0.00 -
EPS 5.20 4.91 2.48 8.00 6.98 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2805 1.2573 1.2377 1.30 1.2813 1.2702 1.2926 -0.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.72 0.55 0.65 0.57 0.62 0.65 0.60 -
P/RPS 0.23 0.18 0.15 0.15 0.17 0.00 0.00 -
P/EPS 13.85 11.18 26.21 7.13 8.89 0.00 0.00 -
EY 7.22 8.95 3.82 14.03 11.25 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.52 0.44 0.48 0.51 0.47 12.35%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 24/11/08 27/08/08 26/05/08 25/02/08 20/11/07 23/08/07 22/05/07 -
Price 0.47 0.45 0.50 0.55 0.67 0.60 0.57 -
P/RPS 0.15 0.14 0.12 0.14 0.18 0.00 0.00 -
P/EPS 9.04 9.15 20.16 6.88 9.61 0.00 0.00 -
EY 11.06 10.93 4.96 14.54 10.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.36 0.40 0.42 0.52 0.47 0.44 -10.88%

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