[JERASIA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 221.25%
YoY- -36.83%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 66,223 268,090 189,557 118,148 56,116 254,359 185,968 -49.79%
PBT 1,487 10,154 6,537 3,907 1,281 9,006 7,805 -66.92%
Tax -347 -2,009 -981 -672 -274 -839 -1,267 -57.86%
NP 1,140 8,145 5,556 3,235 1,007 8,167 6,538 -68.82%
-
NP to SH 1,140 8,081 5,556 3,235 1,007 8,167 6,538 -68.82%
-
Tax Rate 23.34% 19.79% 15.01% 17.20% 21.39% 9.32% 16.23% -
Total Cost 65,083 259,945 184,001 114,913 55,109 246,192 179,430 -49.17%
-
Net Worth 103,338 102,550 74,681 74,717 74,501 73,872 73,829 25.15%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 2,461 - - - 4,924 - -
Div Payout % - 30.46% - - - 60.30% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 103,338 102,550 74,681 74,717 74,501 73,872 73,829 25.15%
NOSH 82,014 82,040 82,067 82,106 81,869 82,080 82,032 -0.01%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.72% 3.04% 2.93% 2.74% 1.79% 3.21% 3.52% -
ROE 1.10% 7.88% 7.44% 4.33% 1.35% 11.06% 8.86% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 80.75 326.78 230.98 143.90 68.54 309.89 226.70 -49.78%
EPS 1.39 9.93 6.77 3.94 1.23 9.95 7.97 -68.81%
DPS 0.00 3.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.26 1.25 0.91 0.91 0.91 0.90 0.90 25.17%
Adjusted Per Share Value based on latest NOSH - 81,911
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 80.71 326.76 231.04 144.00 68.40 310.02 226.66 -49.79%
EPS 1.39 9.85 6.77 3.94 1.23 9.95 7.97 -68.81%
DPS 0.00 3.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 1.2595 1.2499 0.9102 0.9107 0.908 0.9004 0.8999 25.14%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.58 0.57 0.59 0.57 0.62 0.62 0.64 -
P/RPS 0.72 0.17 0.26 0.40 0.90 0.20 0.28 87.80%
P/EPS 41.73 5.79 8.71 14.47 50.41 6.23 8.03 200.32%
EY 2.40 17.28 11.47 6.91 1.98 16.05 12.45 -66.66%
DY 0.00 5.26 0.00 0.00 0.00 9.68 0.00 -
P/NAPS 0.46 0.46 0.65 0.63 0.68 0.69 0.71 -25.14%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 24/05/06 24/02/06 25/11/05 24/08/05 27/05/05 17/02/05 25/11/04 -
Price 0.62 0.59 0.56 0.58 0.58 0.62 0.68 -
P/RPS 0.77 0.18 0.24 0.40 0.85 0.20 0.30 87.56%
P/EPS 44.60 5.99 8.27 14.72 47.15 6.23 8.53 201.55%
EY 2.24 16.69 12.09 6.79 2.12 16.05 11.72 -66.85%
DY 0.00 5.08 0.00 0.00 0.00 9.68 0.00 -
P/NAPS 0.49 0.47 0.62 0.64 0.64 0.69 0.76 -25.38%

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