[JERASIA] QoQ Cumulative Quarter Result on 31-Dec-2006

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006
Profit Trend
QoQ- 107.86%
YoY- -34.56%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 203,204 0 0 277,673 196,790 129,255 66,223 111.01%
PBT 4,758 0 0 5,909 3,645 2,942 1,487 116.98%
Tax -939 0 0 -621 -1,101 -726 -347 94.07%
NP 3,819 0 0 5,288 2,544 2,216 1,140 123.72%
-
NP to SH 3,819 0 0 5,288 2,544 2,216 1,140 123.72%
-
Tax Rate 19.74% - - 10.51% 30.21% 24.68% 23.34% -
Total Cost 199,385 0 0 272,385 194,246 127,039 65,083 110.79%
-
Net Worth 105,125 104,211 106,049 104,120 102,580 101,771 103,338 1.14%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 105,125 104,211 106,049 104,120 102,580 101,771 103,338 1.14%
NOSH 82,129 82,056 82,208 81,984 82,064 82,074 82,014 0.09%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.88% 0.00% 0.00% 1.90% 1.29% 1.71% 1.72% -
ROE 3.63% 0.00% 0.00% 5.08% 2.48% 2.18% 1.10% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 247.42 0.00 0.00 338.69 239.80 157.49 80.75 110.81%
EPS 4.65 0.00 0.00 6.45 3.10 2.70 1.39 123.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.29 1.27 1.25 1.24 1.26 1.05%
Adjusted Per Share Value based on latest NOSH - 82,125
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 247.67 0.00 0.00 338.44 239.85 157.54 80.71 111.02%
EPS 4.65 0.00 0.00 6.45 3.10 2.70 1.39 123.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2813 1.2702 1.2926 1.269 1.2503 1.2404 1.2595 1.14%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.62 0.65 0.60 0.58 0.60 0.63 0.58 -
P/RPS 0.25 0.00 0.00 0.17 0.25 0.40 0.72 -50.56%
P/EPS 13.33 0.00 0.00 8.99 19.35 23.33 41.73 -53.23%
EY 7.50 0.00 0.00 11.12 5.17 4.29 2.40 113.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.47 0.46 0.48 0.51 0.46 2.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 23/08/07 22/05/07 26/02/07 28/11/06 22/08/06 24/05/06 -
Price 0.67 0.60 0.57 0.71 0.68 0.62 0.62 -
P/RPS 0.27 0.00 0.00 0.21 0.28 0.39 0.77 -50.24%
P/EPS 14.41 0.00 0.00 11.01 21.94 22.96 44.60 -52.88%
EY 6.94 0.00 0.00 9.08 4.56 4.35 2.24 112.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.44 0.56 0.54 0.50 0.49 4.03%

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