[JERASIA] QoQ Quarter Result on 31-Mar-2006 [#1]

Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -54.83%
YoY- 13.21%
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 80,883 67,534 63,032 66,223 78,533 71,409 62,032 19.29%
PBT 2,263 703 1,455 1,487 3,616 2,630 2,626 -9.41%
Tax 480 -376 -379 -347 -1,028 -309 -398 -
NP 2,743 327 1,076 1,140 2,588 2,321 2,228 14.82%
-
NP to SH 2,743 327 1,076 1,140 2,524 2,321 2,228 14.82%
-
Tax Rate -21.21% 53.49% 26.05% 23.34% 28.43% 11.75% 15.16% -
Total Cost 78,140 67,207 61,956 65,083 75,945 69,088 59,804 19.45%
-
Net Worth 104,299 102,187 101,850 103,338 103,254 74,632 74,539 25.02%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 104,299 102,187 101,850 103,338 103,254 74,632 74,539 25.02%
NOSH 82,125 81,749 82,137 82,014 81,948 82,014 81,911 0.17%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.39% 0.48% 1.71% 1.72% 3.30% 3.25% 3.59% -
ROE 2.63% 0.32% 1.06% 1.10% 2.44% 3.11% 2.99% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 98.49 82.61 76.74 80.75 95.83 87.07 75.73 19.08%
EPS 3.34 0.40 1.31 1.39 3.15 2.83 2.72 14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.25 1.24 1.26 1.26 0.91 0.91 24.80%
Adjusted Per Share Value based on latest NOSH - 82,014
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 98.58 82.31 76.83 80.71 95.72 87.04 75.61 19.28%
EPS 3.34 0.40 1.31 1.39 3.08 2.83 2.72 14.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2712 1.2455 1.2414 1.2595 1.2585 0.9096 0.9085 25.02%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.58 0.60 0.63 0.58 0.57 0.59 0.57 -
P/RPS 0.59 0.73 0.82 0.72 0.59 0.68 0.75 -14.74%
P/EPS 17.37 150.00 48.09 41.73 18.51 20.85 20.96 -11.74%
EY 5.76 0.67 2.08 2.40 5.40 4.80 4.77 13.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.51 0.46 0.45 0.65 0.63 -18.86%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 28/11/06 22/08/06 24/05/06 24/02/06 25/11/05 24/08/05 -
Price 0.71 0.68 0.62 0.62 0.59 0.56 0.58 -
P/RPS 0.72 0.82 0.81 0.77 0.62 0.64 0.77 -4.36%
P/EPS 21.26 170.00 47.33 44.60 19.16 19.79 21.32 -0.18%
EY 4.70 0.59 2.11 2.24 5.22 5.05 4.69 0.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.50 0.49 0.47 0.62 0.64 -8.49%

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