[JERASIA] QoQ Quarter Result on 31-Dec-2009 [#3]

Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 153.92%
YoY- 54.78%
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 66,885 63,674 73,964 67,660 56,114 55,143 62,979 4.08%
PBT 1,110 1,153 17 865 394 256 -3,050 -
Tax -157 -122 -1,006 -88 -88 -113 1,300 -
NP 953 1,031 -989 777 306 143 -1,750 -
-
NP to SH 953 1,031 -989 777 306 143 -1,750 -
-
Tax Rate 14.14% 10.58% 5,917.65% 10.17% 22.34% 44.14% - -
Total Cost 65,932 62,643 74,953 66,883 55,808 55,000 64,729 1.23%
-
Net Worth 105,158 103,918 102,986 104,690 105,032 106,829 104,342 0.52%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 105,158 103,918 102,986 104,690 105,032 106,829 104,342 0.52%
NOSH 82,155 81,825 81,735 81,789 82,702 84,117 82,159 -0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 1.42% 1.62% -1.34% 1.15% 0.55% 0.26% -2.78% -
ROE 0.91% 0.99% -0.96% 0.74% 0.29% 0.13% -1.68% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 81.41 77.82 90.49 82.72 67.85 65.55 76.65 4.09%
EPS 1.16 1.26 -1.21 0.95 0.37 0.17 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.26 1.28 1.27 1.27 1.27 0.52%
Adjusted Per Share Value based on latest NOSH - 81,789
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 81.52 77.61 90.15 82.47 68.39 67.21 76.76 4.08%
EPS 1.16 1.26 -1.21 0.95 0.37 0.17 -2.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2817 1.2666 1.2552 1.276 1.2802 1.3021 1.2718 0.51%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.29 0.26 0.36 0.31 0.30 0.32 0.31 -
P/RPS 0.36 0.33 0.40 0.37 0.44 0.49 0.40 -6.77%
P/EPS 25.00 20.63 -29.75 32.63 81.08 188.24 -14.55 -
EY 4.00 4.85 -3.36 3.06 1.23 0.53 -6.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.20 0.29 0.24 0.24 0.25 0.24 -2.79%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 25/11/10 25/08/10 31/05/10 24/02/10 30/11/09 26/08/09 26/05/09 -
Price 0.28 0.26 0.29 0.35 0.49 0.40 0.36 -
P/RPS 0.34 0.33 0.32 0.42 0.72 0.61 0.47 -19.39%
P/EPS 24.14 20.63 -23.97 36.84 132.43 235.29 -16.90 -
EY 4.14 4.85 -4.17 2.71 0.76 0.42 -5.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.20 0.23 0.27 0.39 0.31 0.28 -14.83%

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