[JERASIA] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -47.03%
YoY- 239.81%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 62,032 56,116 68,391 64,359 66,017 55,592 62,071 -0.04%
PBT 2,626 1,281 1,201 1,545 3,202 3,058 3,057 -9.64%
Tax -398 -274 428 -128 -527 -612 -854 -39.91%
NP 2,228 1,007 1,629 1,417 2,675 2,446 2,203 0.75%
-
NP to SH 2,228 1,007 1,629 1,417 2,675 2,446 2,203 0.75%
-
Tax Rate 15.16% 21.39% -35.64% 8.28% 16.46% 20.01% 27.94% -
Total Cost 59,804 55,109 66,762 62,942 63,342 53,146 59,868 -0.07%
-
Net Worth 74,539 74,501 74,045 73,716 73,029 72,230 70,430 3.85%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,468 - 2,461 - - -
Div Payout % - - 151.52% - 92.02% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 74,539 74,501 74,045 73,716 73,029 72,230 70,430 3.85%
NOSH 81,911 81,869 82,272 81,907 82,055 82,080 81,895 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.59% 1.79% 2.38% 2.20% 4.05% 4.40% 3.55% -
ROE 2.99% 1.35% 2.20% 1.92% 3.66% 3.39% 3.13% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 75.73 68.54 83.13 78.58 80.45 67.73 75.79 -0.05%
EPS 2.72 1.23 1.98 1.73 3.26 2.98 2.69 0.74%
DPS 0.00 0.00 3.00 0.00 3.00 0.00 0.00 -
NAPS 0.91 0.91 0.90 0.90 0.89 0.88 0.86 3.84%
Adjusted Per Share Value based on latest NOSH - 81,907
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 75.61 68.40 83.36 78.44 80.46 67.76 75.65 -0.03%
EPS 2.72 1.23 1.99 1.73 3.26 2.98 2.69 0.74%
DPS 0.00 0.00 3.01 0.00 3.00 0.00 0.00 -
NAPS 0.9085 0.908 0.9025 0.8985 0.8901 0.8804 0.8584 3.85%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.57 0.62 0.62 0.64 0.63 0.66 0.72 -
P/RPS 0.75 0.90 0.75 0.81 0.78 0.97 0.95 -14.59%
P/EPS 20.96 50.41 31.31 36.99 19.33 22.15 26.77 -15.06%
EY 4.77 1.98 3.19 2.70 5.17 4.52 3.74 17.62%
DY 0.00 0.00 4.84 0.00 4.76 0.00 0.00 -
P/NAPS 0.63 0.68 0.69 0.71 0.71 0.75 0.84 -17.46%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 24/08/05 27/05/05 17/02/05 25/11/04 23/08/04 26/05/04 26/02/04 -
Price 0.58 0.58 0.62 0.68 0.60 0.68 0.71 -
P/RPS 0.77 0.85 0.75 0.87 0.75 1.00 0.94 -12.46%
P/EPS 21.32 47.15 31.31 39.31 18.40 22.82 26.39 -13.26%
EY 4.69 2.12 3.19 2.54 5.43 4.38 3.79 15.27%
DY 0.00 0.00 4.84 0.00 5.00 0.00 0.00 -
P/NAPS 0.64 0.64 0.69 0.76 0.67 0.77 0.83 -15.92%

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