[JERASIA] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -196.5%
YoY- -126.81%
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 44,802 172,512 118,473 81,557 36,964 184,062 137,659 -52.71%
PBT 1,349 3,627 2,576 2,478 1,660 12,263 7,645 -68.57%
Tax -324 -4,604 -4,115 -2,478 -459 -3,898 -2,965 -77.17%
NP 1,025 -977 -1,539 0 1,201 8,365 4,680 -63.69%
-
NP to SH 1,025 -977 985 -1,159 1,201 8,365 4,680 -63.69%
-
Tax Rate 24.02% 126.94% 159.74% 100.00% 27.65% 31.79% 38.78% -
Total Cost 43,777 173,489 120,012 81,557 35,763 175,697 132,979 -52.35%
-
Net Worth 70,520 68,694 44,010 73,978 74,034 72,168 68,968 1.49%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - 2,619 - - - - -
Div Payout % - - 265.96% - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 70,520 68,694 44,010 73,978 74,034 72,168 68,968 1.49%
NOSH 82,000 81,779 52,393 82,198 82,260 82,009 82,105 -0.08%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.29% -0.57% -1.30% 0.00% 3.25% 4.54% 3.40% -
ROE 1.45% -1.42% 2.24% -1.57% 1.62% 11.59% 6.79% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 54.64 210.95 226.12 99.22 44.94 224.44 167.66 -52.67%
EPS 1.25 -1.19 -1.88 -1.41 1.46 10.20 5.70 -63.66%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.84 0.90 0.90 0.88 0.84 1.58%
Adjusted Per Share Value based on latest NOSH - 81,944
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 54.61 210.26 144.40 99.40 45.05 224.34 167.78 -52.71%
EPS 1.25 -1.19 1.20 -1.41 1.46 10.20 5.70 -63.66%
DPS 0.00 0.00 3.19 0.00 0.00 0.00 0.00 -
NAPS 0.8595 0.8373 0.5364 0.9017 0.9024 0.8796 0.8406 1.49%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.62 0.72 0.70 1.00 1.00 1.12 0.83 -
P/RPS 1.13 0.34 0.31 1.01 2.23 0.50 0.50 72.30%
P/EPS 49.60 -60.27 37.23 -70.92 68.49 10.98 14.56 126.57%
EY 2.02 -1.66 2.69 -1.41 1.46 9.11 6.87 -55.81%
DY 0.00 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.86 0.83 1.11 1.11 1.27 0.99 -19.14%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 21/02/03 27/11/02 23/08/02 21/05/02 26/02/02 28/11/01 -
Price 0.62 0.66 0.70 0.88 1.08 0.99 1.06 -
P/RPS 1.13 0.31 0.31 0.89 2.40 0.44 0.63 47.67%
P/EPS 49.60 -55.25 37.23 -62.41 73.97 9.71 18.60 92.41%
EY 2.02 -1.81 2.69 -1.60 1.35 10.30 5.38 -47.98%
DY 0.00 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.83 0.98 1.20 1.13 1.26 -31.16%

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