[JERASIA] QoQ TTM Result on 30-Jun-2003 [#2]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 336.08%
YoY- -6.49%
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 217,167 206,377 198,421 184,750 180,426 172,588 164,875 20.13%
PBT 9,161 7,452 5,225 4,316 3,096 3,407 7,195 17.45%
Tax -2,617 -2,329 -1,731 -1,620 -4,238 -4,373 -5,050 -35.45%
NP 6,544 5,123 3,494 2,696 -1,142 -966 2,145 110.20%
-
NP to SH 6,544 5,123 3,494 2,696 -1,142 -966 2,145 110.20%
-
Tax Rate 28.57% 31.25% 33.13% 37.53% 136.89% 128.35% 70.19% -
Total Cost 210,623 201,254 194,927 182,054 181,568 173,554 162,730 18.74%
-
Net Worth 72,230 70,430 69,500 72,257 70,520 68,879 69,573 2.52%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,452 2,452 2,452 - 4,141 4,141 4,141 -29.46%
Div Payout % 37.48% 47.88% 70.20% - 0.00% 0.00% 193.07% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 72,230 70,430 69,500 72,257 70,520 68,879 69,573 2.52%
NOSH 82,080 81,895 81,764 82,111 82,000 82,000 82,826 -0.60%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.01% 2.48% 1.76% 1.46% -0.63% -0.56% 1.30% -
ROE 9.06% 7.27% 5.03% 3.73% -1.62% -1.40% 3.08% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 264.58 252.00 242.67 225.00 220.03 210.47 199.06 20.86%
EPS 7.97 6.26 4.27 3.28 -1.39 -1.18 2.59 111.41%
DPS 3.00 3.00 3.00 0.00 5.00 5.00 5.00 -28.84%
NAPS 0.88 0.86 0.85 0.88 0.86 0.84 0.84 3.14%
Adjusted Per Share Value based on latest NOSH - 82,111
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 264.69 251.54 241.84 225.18 219.91 210.36 200.95 20.14%
EPS 7.98 6.24 4.26 3.29 -1.39 -1.18 2.61 110.51%
DPS 2.99 2.99 2.99 0.00 5.05 5.05 5.05 -29.46%
NAPS 0.8804 0.8584 0.8471 0.8807 0.8595 0.8395 0.848 2.52%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.66 0.72 0.71 0.70 0.62 0.72 0.70 -
P/RPS 0.25 0.29 0.29 0.31 0.28 0.34 0.35 -20.07%
P/EPS 8.28 11.51 16.62 21.32 -44.52 -61.12 27.03 -54.52%
EY 12.08 8.69 6.02 4.69 -2.25 -1.64 3.70 119.91%
DY 4.55 4.17 4.23 0.00 8.06 6.94 7.14 -25.92%
P/NAPS 0.75 0.84 0.84 0.80 0.72 0.86 0.83 -6.52%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 20/11/03 27/08/03 27/05/03 21/02/03 27/11/02 -
Price 0.68 0.71 0.72 0.74 0.62 0.66 0.70 -
P/RPS 0.26 0.28 0.30 0.33 0.28 0.31 0.35 -17.96%
P/EPS 8.53 11.35 16.85 22.54 -44.52 -56.02 27.03 -53.61%
EY 11.72 8.81 5.94 4.44 -2.25 -1.78 3.70 115.53%
DY 4.41 4.23 4.17 0.00 8.06 7.58 7.14 -27.45%
P/NAPS 0.77 0.83 0.85 0.84 0.72 0.79 0.83 -4.87%

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