[JERASIA] QoQ Quarter Result on 31-Dec-2005 [#4]

Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 8.75%
YoY- 54.94%
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 67,534 63,032 66,223 78,533 71,409 62,032 56,116 13.12%
PBT 703 1,455 1,487 3,616 2,630 2,626 1,281 -32.94%
Tax -376 -379 -347 -1,028 -309 -398 -274 23.46%
NP 327 1,076 1,140 2,588 2,321 2,228 1,007 -52.72%
-
NP to SH 327 1,076 1,140 2,524 2,321 2,228 1,007 -52.72%
-
Tax Rate 53.49% 26.05% 23.34% 28.43% 11.75% 15.16% 21.39% -
Total Cost 67,207 61,956 65,083 75,945 69,088 59,804 55,109 14.13%
-
Net Worth 102,187 101,850 103,338 103,254 74,632 74,539 74,501 23.42%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 102,187 101,850 103,338 103,254 74,632 74,539 74,501 23.42%
NOSH 81,749 82,137 82,014 81,948 82,014 81,911 81,869 -0.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.48% 1.71% 1.72% 3.30% 3.25% 3.59% 1.79% -
ROE 0.32% 1.06% 1.10% 2.44% 3.11% 2.99% 1.35% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 82.61 76.74 80.75 95.83 87.07 75.73 68.54 13.24%
EPS 0.40 1.31 1.39 3.15 2.83 2.72 1.23 -52.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.24 1.26 1.26 0.91 0.91 0.91 23.54%
Adjusted Per Share Value based on latest NOSH - 81,948
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 82.31 76.83 80.71 95.72 87.04 75.61 68.40 13.12%
EPS 0.40 1.31 1.39 3.08 2.83 2.72 1.23 -52.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2455 1.2414 1.2595 1.2585 0.9096 0.9085 0.908 23.43%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.60 0.63 0.58 0.57 0.59 0.57 0.62 -
P/RPS 0.73 0.82 0.72 0.59 0.68 0.75 0.90 -13.01%
P/EPS 150.00 48.09 41.73 18.51 20.85 20.96 50.41 106.74%
EY 0.67 2.08 2.40 5.40 4.80 4.77 1.98 -51.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.46 0.45 0.65 0.63 0.68 -20.70%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 22/08/06 24/05/06 24/02/06 25/11/05 24/08/05 27/05/05 -
Price 0.68 0.62 0.62 0.59 0.56 0.58 0.58 -
P/RPS 0.82 0.81 0.77 0.62 0.64 0.77 0.85 -2.36%
P/EPS 170.00 47.33 44.60 19.16 19.79 21.32 47.15 134.94%
EY 0.59 2.11 2.24 5.22 5.05 4.69 2.12 -57.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.49 0.47 0.62 0.64 0.64 -10.69%

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