[JERASIA] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- -69.04%
YoY--%
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 278,629 259,036 254,216 353,772 314,500 304,806 0 -
PBT 4,445 5,336 5,448 2,082 7,718 7,137 0 -
Tax -930 -1,068 -1,420 -51 -1,157 -1,408 0 -
NP 3,514 4,268 4,028 2,031 6,560 5,728 0 -
-
NP to SH 3,514 4,268 4,028 2,031 6,560 5,728 0 -
-
Tax Rate 20.92% 20.01% 26.06% 2.45% 14.99% 19.73% - -
Total Cost 275,114 254,768 250,188 351,741 307,939 299,077 0 -
-
Net Worth 105,932 105,058 103,156 101,549 106,660 105,125 104,211 1.09%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 105,932 105,058 103,156 101,549 106,660 105,125 104,211 1.09%
NOSH 82,118 82,076 81,869 81,895 82,046 82,129 82,056 0.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.26% 1.65% 1.58% 0.57% 2.09% 1.88% 0.00% -
ROE 3.32% 4.06% 3.90% 2.00% 6.15% 5.45% 0.00% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 339.30 315.60 310.51 431.98 383.32 371.13 0.00 -
EPS 4.28 5.20 4.92 2.48 8.00 6.98 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.28 1.26 1.24 1.30 1.28 1.27 1.04%
Adjusted Per Share Value based on latest NOSH - 82,123
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 339.60 315.72 309.85 431.19 383.32 371.51 0.00 -
EPS 4.28 5.20 4.91 2.48 8.00 6.98 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2911 1.2805 1.2573 1.2377 1.30 1.2813 1.2702 1.08%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.50 0.72 0.55 0.65 0.57 0.62 0.65 -
P/RPS 0.15 0.23 0.18 0.15 0.15 0.17 0.00 -
P/EPS 11.68 13.85 11.18 26.21 7.13 8.89 0.00 -
EY 8.56 7.22 8.95 3.82 14.03 11.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.56 0.44 0.52 0.44 0.48 0.51 -16.30%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 24/11/08 27/08/08 26/05/08 25/02/08 20/11/07 23/08/07 -
Price 0.60 0.47 0.45 0.50 0.55 0.67 0.60 -
P/RPS 0.18 0.15 0.14 0.12 0.14 0.18 0.00 -
P/EPS 14.02 9.04 9.15 20.16 6.88 9.61 0.00 -
EY 7.13 11.06 10.93 4.96 14.54 10.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.37 0.36 0.40 0.42 0.52 0.47 0.00%

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