[JERASIA] QoQ Quarter Result on 30-Jun-2002 [#2]

Announcement Date
23-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -296.5%
YoY- -325.19%
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 44,802 54,115 36,916 44,593 36,964 46,402 28,250 36.03%
PBT 1,349 830 99 818 1,660 4,618 1,485 -6.20%
Tax -324 -256 -480 -818 -459 -933 -1,128 -56.49%
NP 1,025 574 -381 0 1,201 3,685 357 102.13%
-
NP to SH 1,025 574 -381 -2,360 1,201 3,685 357 102.13%
-
Tax Rate 24.02% 30.84% 484.85% 100.00% 27.65% 20.20% 75.96% -
Total Cost 43,777 53,541 37,297 44,593 35,763 42,717 27,893 35.08%
-
Net Worth 70,520 68,879 69,573 73,749 74,034 72,222 68,154 2.30%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 70,520 68,879 69,573 73,749 74,034 72,222 68,154 2.30%
NOSH 82,000 82,000 82,826 81,944 82,260 82,071 81,136 0.70%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.29% 1.06% -1.03% 0.00% 3.25% 7.94% 1.26% -
ROE 1.45% 0.83% -0.55% -3.20% 1.62% 5.10% 0.52% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 54.64 65.99 44.57 54.42 44.94 56.54 34.82 35.07%
EPS 1.25 0.70 -0.46 -2.88 1.46 4.49 0.44 100.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.84 0.84 0.90 0.90 0.88 0.84 1.58%
Adjusted Per Share Value based on latest NOSH - 81,944
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 54.61 65.96 44.99 54.35 45.05 56.56 34.43 36.04%
EPS 1.25 0.70 -0.46 -2.88 1.46 4.49 0.44 100.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8595 0.8395 0.848 0.8989 0.9024 0.8803 0.8307 2.30%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 -
Price 0.62 0.72 0.70 1.00 1.00 1.12 0.83 -
P/RPS 1.13 1.09 1.57 1.84 2.23 1.98 2.38 -39.16%
P/EPS 49.60 102.86 -152.17 -34.72 68.49 24.94 188.64 -58.99%
EY 2.02 0.97 -0.66 -2.88 1.46 4.01 0.53 144.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.86 0.83 1.11 1.11 1.27 0.99 -19.14%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 27/05/03 21/02/03 27/11/02 23/08/02 21/05/02 26/02/02 28/11/01 -
Price 0.62 0.66 0.70 0.88 1.08 0.99 1.06 -
P/RPS 1.13 1.00 1.57 1.62 2.40 1.75 3.04 -48.33%
P/EPS 49.60 94.29 -152.17 -30.56 73.97 22.05 240.91 -65.16%
EY 2.02 1.06 -0.66 -3.27 1.35 4.54 0.42 185.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.79 0.83 0.98 1.20 1.13 1.26 -31.16%

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