[JERASIA] QoQ Quarter Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 44.2%
YoY- 162.63%
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 55,592 62,071 50,587 48,917 44,802 54,115 36,916 31.34%
PBT 3,058 3,057 1,008 2,038 1,349 830 99 882.41%
Tax -612 -854 -591 -560 -324 -256 -480 17.56%
NP 2,446 2,203 417 1,478 1,025 574 -381 -
-
NP to SH 2,446 2,203 417 1,478 1,025 574 -381 -
-
Tax Rate 20.01% 27.94% 58.63% 27.48% 24.02% 30.84% 484.85% -
Total Cost 53,146 59,868 50,170 47,439 43,777 53,541 37,297 26.60%
-
Net Worth 72,230 70,430 69,500 72,257 70,520 68,879 69,573 2.52%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 2,452 - - - - -
Div Payout % - - 588.24% - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 72,230 70,430 69,500 72,257 70,520 68,879 69,573 2.52%
NOSH 82,080 81,895 81,764 82,111 82,000 82,000 82,826 -0.60%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.40% 3.55% 0.82% 3.02% 2.29% 1.06% -1.03% -
ROE 3.39% 3.13% 0.60% 2.05% 1.45% 0.83% -0.55% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 67.73 75.79 61.87 59.57 54.64 65.99 44.57 32.14%
EPS 2.98 2.69 0.51 1.80 1.25 0.70 -0.46 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 0.86 0.85 0.88 0.86 0.84 0.84 3.14%
Adjusted Per Share Value based on latest NOSH - 82,111
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 67.76 75.65 61.66 59.62 54.61 65.96 44.99 31.36%
EPS 2.98 2.69 0.51 1.80 1.25 0.70 -0.46 -
DPS 0.00 0.00 2.99 0.00 0.00 0.00 0.00 -
NAPS 0.8804 0.8584 0.8471 0.8807 0.8595 0.8395 0.848 2.52%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.66 0.72 0.71 0.70 0.62 0.72 0.70 -
P/RPS 0.97 0.95 1.15 1.18 1.13 1.09 1.57 -27.43%
P/EPS 22.15 26.77 139.22 38.89 49.60 102.86 -152.17 -
EY 4.52 3.74 0.72 2.57 2.02 0.97 -0.66 -
DY 0.00 0.00 4.23 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.84 0.84 0.80 0.72 0.86 0.83 -6.52%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 20/11/03 27/08/03 27/05/03 21/02/03 27/11/02 -
Price 0.68 0.71 0.72 0.74 0.62 0.66 0.70 -
P/RPS 1.00 0.94 1.16 1.24 1.13 1.00 1.57 -25.95%
P/EPS 22.82 26.39 141.18 41.11 49.60 94.29 -152.17 -
EY 4.38 3.79 0.71 2.43 2.02 1.06 -0.66 -
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.83 0.85 0.84 0.72 0.79 0.83 -4.87%

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