[JERASIA] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 144.2%
YoY- 315.96%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 55,592 206,377 144,306 93,719 44,802 172,512 118,473 -39.58%
PBT 3,058 7,452 4,395 3,387 1,349 3,627 2,576 12.10%
Tax -612 -2,329 -1,475 -884 -324 -4,604 -4,115 -71.89%
NP 2,446 5,123 2,920 2,503 1,025 -977 -1,539 -
-
NP to SH 2,446 5,123 2,920 2,503 1,025 -977 985 83.27%
-
Tax Rate 20.01% 31.25% 33.56% 26.10% 24.02% 126.94% 159.74% -
Total Cost 53,146 201,254 141,386 91,216 43,777 173,489 120,012 -41.87%
-
Net Worth 72,230 70,605 69,719 71,052 70,520 68,694 44,010 39.09%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 2,460 - - - 2,619 -
Div Payout % - - 84.27% - - - 265.96% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 72,230 70,605 69,719 71,052 70,520 68,694 44,010 39.09%
NOSH 82,080 82,099 82,022 80,741 82,000 81,779 52,393 34.85%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.40% 2.48% 2.02% 2.67% 2.29% -0.57% -1.30% -
ROE 3.39% 7.26% 4.19% 3.52% 1.45% -1.42% 2.24% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 67.73 251.37 175.93 116.07 54.64 210.95 226.12 -55.19%
EPS 2.98 6.24 3.56 3.10 1.25 -1.19 -1.88 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 0.88 0.86 0.85 0.88 0.86 0.84 0.84 3.14%
Adjusted Per Share Value based on latest NOSH - 82,111
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 67.76 251.54 175.88 114.23 54.61 210.26 144.40 -39.58%
EPS 2.98 6.24 3.56 3.05 1.25 -1.19 1.20 83.28%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.19 -
NAPS 0.8804 0.8606 0.8498 0.866 0.8595 0.8373 0.5364 39.10%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.66 0.72 0.71 0.70 0.62 0.72 0.70 -
P/RPS 0.97 0.29 0.40 0.60 1.13 0.34 0.31 113.78%
P/EPS 22.15 11.54 19.94 22.58 49.60 -60.27 37.23 -29.23%
EY 4.52 8.67 5.01 4.43 2.02 -1.66 2.69 41.29%
DY 0.00 0.00 4.23 0.00 0.00 0.00 7.14 -
P/NAPS 0.75 0.84 0.84 0.80 0.72 0.86 0.83 -6.52%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 20/11/03 27/08/03 27/05/03 21/02/03 27/11/02 -
Price 0.68 0.71 0.72 0.74 0.62 0.66 0.70 -
P/RPS 1.00 0.28 0.41 0.64 1.13 0.31 0.31 118.16%
P/EPS 22.82 11.38 20.22 23.87 49.60 -55.25 37.23 -27.82%
EY 4.38 8.79 4.94 4.19 2.02 -1.81 2.69 38.36%
DY 0.00 0.00 4.17 0.00 0.00 0.00 7.14 -
P/NAPS 0.77 0.83 0.85 0.84 0.72 0.79 0.83 -4.87%

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