[JERASIA] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.17%
YoY- 63.8%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 63,032 66,223 78,533 71,409 62,032 56,116 68,391 -5.30%
PBT 1,455 1,487 3,616 2,630 2,626 1,281 1,201 13.68%
Tax -379 -347 -1,028 -309 -398 -274 428 -
NP 1,076 1,140 2,588 2,321 2,228 1,007 1,629 -24.21%
-
NP to SH 1,076 1,140 2,524 2,321 2,228 1,007 1,629 -24.21%
-
Tax Rate 26.05% 23.34% 28.43% 11.75% 15.16% 21.39% -35.64% -
Total Cost 61,956 65,083 75,945 69,088 59,804 55,109 66,762 -4.87%
-
Net Worth 101,850 103,338 103,254 74,632 74,539 74,501 74,045 23.75%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - 2,468 -
Div Payout % - - - - - - 151.52% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 101,850 103,338 103,254 74,632 74,539 74,501 74,045 23.75%
NOSH 82,137 82,014 81,948 82,014 81,911 81,869 82,272 -0.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.71% 1.72% 3.30% 3.25% 3.59% 1.79% 2.38% -
ROE 1.06% 1.10% 2.44% 3.11% 2.99% 1.35% 2.20% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 76.74 80.75 95.83 87.07 75.73 68.54 83.13 -5.20%
EPS 1.31 1.39 3.15 2.83 2.72 1.23 1.98 -24.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.24 1.26 1.26 0.91 0.91 0.91 0.90 23.89%
Adjusted Per Share Value based on latest NOSH - 82,014
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 76.83 80.71 95.72 87.04 75.61 68.40 83.36 -5.30%
EPS 1.31 1.39 3.08 2.83 2.72 1.23 1.99 -24.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.01 -
NAPS 1.2414 1.2595 1.2585 0.9096 0.9085 0.908 0.9025 23.75%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.63 0.58 0.57 0.59 0.57 0.62 0.62 -
P/RPS 0.82 0.72 0.59 0.68 0.75 0.90 0.75 6.14%
P/EPS 48.09 41.73 18.51 20.85 20.96 50.41 31.31 33.22%
EY 2.08 2.40 5.40 4.80 4.77 1.98 3.19 -24.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.84 -
P/NAPS 0.51 0.46 0.45 0.65 0.63 0.68 0.69 -18.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 24/05/06 24/02/06 25/11/05 24/08/05 27/05/05 17/02/05 -
Price 0.62 0.62 0.59 0.56 0.58 0.58 0.62 -
P/RPS 0.81 0.77 0.62 0.64 0.77 0.85 0.75 5.27%
P/EPS 47.33 44.60 19.16 19.79 21.32 47.15 31.31 31.81%
EY 2.11 2.24 5.22 5.05 4.69 2.12 3.19 -24.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.84 -
P/NAPS 0.50 0.49 0.47 0.62 0.64 0.64 0.69 -19.37%

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