[JERASIA] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -38.18%
YoY- -58.83%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 78,533 71,409 62,032 56,116 68,391 64,359 66,017 12.23%
PBT 3,616 2,630 2,626 1,281 1,201 1,545 3,202 8.41%
Tax -1,028 -309 -398 -274 428 -128 -527 55.92%
NP 2,588 2,321 2,228 1,007 1,629 1,417 2,675 -2.17%
-
NP to SH 2,524 2,321 2,228 1,007 1,629 1,417 2,675 -3.78%
-
Tax Rate 28.43% 11.75% 15.16% 21.39% -35.64% 8.28% 16.46% -
Total Cost 75,945 69,088 59,804 55,109 66,762 62,942 63,342 12.82%
-
Net Worth 103,254 74,632 74,539 74,501 74,045 73,716 73,029 25.89%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 2,468 - 2,461 -
Div Payout % - - - - 151.52% - 92.02% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 103,254 74,632 74,539 74,501 74,045 73,716 73,029 25.89%
NOSH 81,948 82,014 81,911 81,869 82,272 81,907 82,055 -0.08%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 3.30% 3.25% 3.59% 1.79% 2.38% 2.20% 4.05% -
ROE 2.44% 3.11% 2.99% 1.35% 2.20% 1.92% 3.66% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 95.83 87.07 75.73 68.54 83.13 78.58 80.45 12.33%
EPS 3.15 2.83 2.72 1.23 1.98 1.73 3.26 -2.25%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 3.00 -
NAPS 1.26 0.91 0.91 0.91 0.90 0.90 0.89 26.00%
Adjusted Per Share Value based on latest NOSH - 81,869
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 95.72 87.04 75.61 68.40 83.36 78.44 80.46 12.23%
EPS 3.08 2.83 2.72 1.23 1.99 1.73 3.26 -3.70%
DPS 0.00 0.00 0.00 0.00 3.01 0.00 3.00 -
NAPS 1.2585 0.9096 0.9085 0.908 0.9025 0.8985 0.8901 25.89%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.57 0.59 0.57 0.62 0.62 0.64 0.63 -
P/RPS 0.59 0.68 0.75 0.90 0.75 0.81 0.78 -16.93%
P/EPS 18.51 20.85 20.96 50.41 31.31 36.99 19.33 -2.84%
EY 5.40 4.80 4.77 1.98 3.19 2.70 5.17 2.93%
DY 0.00 0.00 0.00 0.00 4.84 0.00 4.76 -
P/NAPS 0.45 0.65 0.63 0.68 0.69 0.71 0.71 -26.15%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 24/08/05 27/05/05 17/02/05 25/11/04 23/08/04 -
Price 0.59 0.56 0.58 0.58 0.62 0.68 0.60 -
P/RPS 0.62 0.64 0.77 0.85 0.75 0.87 0.75 -11.88%
P/EPS 19.16 19.79 21.32 47.15 31.31 39.31 18.40 2.72%
EY 5.22 5.05 4.69 2.12 3.19 2.54 5.43 -2.58%
DY 0.00 0.00 0.00 0.00 4.84 0.00 5.00 -
P/NAPS 0.47 0.62 0.64 0.64 0.69 0.76 0.67 -20.99%

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