[JERASIA] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 353,772 288,292 203,204 0 0 277,673 196,790 47.79%
PBT 2,082 7,075 4,758 0 0 5,909 3,645 -31.13%
Tax -51 -1,061 -939 0 0 -621 -1,101 -87.07%
NP 2,031 6,014 3,819 0 0 5,288 2,544 -13.92%
-
NP to SH 2,031 6,014 3,819 0 0 5,288 2,544 -13.92%
-
Tax Rate 2.45% 15.00% 19.74% - - 10.51% 30.21% -
Total Cost 351,741 282,278 199,385 0 0 272,385 194,246 48.51%
-
Net Worth 101,549 106,660 105,125 104,211 106,049 104,120 102,580 -0.67%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 101,549 106,660 105,125 104,211 106,049 104,120 102,580 -0.67%
NOSH 81,895 82,046 82,129 82,056 82,208 81,984 82,064 -0.13%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 0.57% 2.09% 1.88% 0.00% 0.00% 1.90% 1.29% -
ROE 2.00% 5.64% 3.63% 0.00% 0.00% 5.08% 2.48% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 431.98 351.38 247.42 0.00 0.00 338.69 239.80 47.99%
EPS 2.48 7.33 4.65 0.00 0.00 6.45 3.10 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.30 1.28 1.27 1.29 1.27 1.25 -0.53%
Adjusted Per Share Value based on latest NOSH - 81,785
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 431.19 351.38 247.67 0.00 0.00 338.44 239.85 47.79%
EPS 2.48 7.33 4.65 0.00 0.00 6.45 3.10 -13.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2377 1.30 1.2813 1.2702 1.2926 1.269 1.2503 -0.67%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.65 0.57 0.62 0.65 0.60 0.58 0.60 -
P/RPS 0.15 0.16 0.25 0.00 0.00 0.17 0.25 -28.84%
P/EPS 26.21 7.78 13.33 0.00 0.00 8.99 19.35 22.39%
EY 3.82 12.86 7.50 0.00 0.00 11.12 5.17 -18.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.48 0.51 0.47 0.46 0.48 5.47%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 25/02/08 20/11/07 23/08/07 22/05/07 26/02/07 28/11/06 -
Price 0.50 0.55 0.67 0.60 0.57 0.71 0.68 -
P/RPS 0.12 0.16 0.27 0.00 0.00 0.21 0.28 -43.12%
P/EPS 20.16 7.50 14.41 0.00 0.00 11.01 21.94 -5.47%
EY 4.96 13.33 6.94 0.00 0.00 9.08 4.56 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.52 0.47 0.44 0.56 0.54 -18.11%

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