[JERASIA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 109.36%
YoY- 104.59%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 56,116 254,359 185,968 121,609 55,592 206,377 144,306 -46.69%
PBT 1,281 9,006 7,805 6,260 3,058 7,452 4,395 -56.00%
Tax -274 -839 -1,267 -1,139 -612 -2,329 -1,475 -67.41%
NP 1,007 8,167 6,538 5,121 2,446 5,123 2,920 -50.79%
-
NP to SH 1,007 8,167 6,538 5,121 2,446 5,123 2,920 -50.79%
-
Tax Rate 21.39% 9.32% 16.23% 18.19% 20.01% 31.25% 33.56% -
Total Cost 55,109 246,192 179,430 116,488 53,146 201,254 141,386 -46.61%
-
Net Worth 74,501 73,872 73,829 73,039 72,230 70,605 69,719 4.51%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 4,924 - 2,462 - - 2,460 -
Div Payout % - 60.30% - 48.08% - - 84.27% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 74,501 73,872 73,829 73,039 72,230 70,605 69,719 4.51%
NOSH 81,869 82,080 82,032 82,067 82,080 82,099 82,022 -0.12%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.79% 3.21% 3.52% 4.21% 4.40% 2.48% 2.02% -
ROE 1.35% 11.06% 8.86% 7.01% 3.39% 7.26% 4.19% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 68.54 309.89 226.70 148.18 67.73 251.37 175.93 -46.62%
EPS 1.23 9.95 7.97 6.24 2.98 6.24 3.56 -50.72%
DPS 0.00 6.00 0.00 3.00 0.00 0.00 3.00 -
NAPS 0.91 0.90 0.90 0.89 0.88 0.86 0.85 4.64%
Adjusted Per Share Value based on latest NOSH - 82,055
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 68.40 310.02 226.66 148.22 67.76 251.54 175.88 -46.68%
EPS 1.23 9.95 7.97 6.24 2.98 6.24 3.56 -50.72%
DPS 0.00 6.00 0.00 3.00 0.00 0.00 3.00 -
NAPS 0.908 0.9004 0.8999 0.8902 0.8804 0.8606 0.8498 4.51%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.62 0.62 0.64 0.63 0.66 0.72 0.71 -
P/RPS 0.90 0.20 0.28 0.43 0.97 0.29 0.40 71.62%
P/EPS 50.41 6.23 8.03 10.10 22.15 11.54 19.94 85.47%
EY 1.98 16.05 12.45 9.90 4.52 8.67 5.01 -46.11%
DY 0.00 9.68 0.00 4.76 0.00 0.00 4.23 -
P/NAPS 0.68 0.69 0.71 0.71 0.75 0.84 0.84 -13.12%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 17/02/05 25/11/04 23/08/04 26/05/04 26/02/04 20/11/03 -
Price 0.58 0.62 0.68 0.60 0.68 0.71 0.72 -
P/RPS 0.85 0.20 0.30 0.40 1.00 0.28 0.41 62.51%
P/EPS 47.15 6.23 8.53 9.62 22.82 11.38 20.22 75.75%
EY 2.12 16.05 11.72 10.40 4.38 8.79 4.94 -43.07%
DY 0.00 9.68 0.00 5.00 0.00 0.00 4.17 -
P/NAPS 0.64 0.69 0.76 0.67 0.77 0.83 0.85 -17.22%

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