[JERASIA] QoQ TTM Result on 30-Jun-2007 [#1]

Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 1.11%
YoY- -11.32%
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 281,601 288,292 284,087 284,294 283,620 277,672 275,322 1.51%
PBT -277 7,075 7,021 6,779 6,780 5,908 7,261 -
Tax 261 -1,061 -459 -517 -587 -622 -2,130 -
NP -16 6,014 6,562 6,262 6,193 5,286 5,131 -
-
NP to SH -16 6,014 6,562 6,262 6,193 5,286 5,067 -
-
Tax Rate - 15.00% 6.54% 7.63% 8.66% 10.53% 29.33% -
Total Cost 281,617 282,278 277,525 278,032 277,427 272,386 270,191 2.79%
-
Net Worth 101,833 106,473 105,599 103,867 106,049 104,299 102,187 -0.23%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 101,833 106,473 105,599 103,867 106,049 104,299 102,187 -0.23%
NOSH 82,123 81,902 82,500 81,785 82,208 82,125 81,749 0.30%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -0.01% 2.09% 2.31% 2.20% 2.18% 1.90% 1.86% -
ROE -0.02% 5.65% 6.21% 6.03% 5.84% 5.07% 4.96% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 342.90 351.99 344.35 347.61 345.00 338.11 336.79 1.20%
EPS -0.02 7.34 7.95 7.66 7.53 6.44 6.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.30 1.28 1.27 1.29 1.27 1.25 -0.53%
Adjusted Per Share Value based on latest NOSH - 81,785
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 343.22 351.38 346.25 346.51 345.68 338.43 335.57 1.51%
EPS -0.02 7.33 8.00 7.63 7.55 6.44 6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2412 1.2977 1.2871 1.266 1.2926 1.2712 1.2455 -0.23%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.65 0.57 0.62 0.65 0.60 0.58 0.60 -
P/RPS 0.19 0.16 0.18 0.19 0.17 0.17 0.18 3.66%
P/EPS -3,336.28 7.76 7.79 8.49 7.96 9.01 9.68 -
EY -0.03 12.88 12.83 11.78 12.56 11.10 10.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.44 0.48 0.51 0.47 0.46 0.48 5.47%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 25/02/08 20/11/07 23/08/07 22/05/07 26/02/07 28/11/06 -
Price 0.50 0.55 0.67 0.60 0.57 0.71 0.68 -
P/RPS 0.15 0.16 0.19 0.17 0.17 0.21 0.20 -17.43%
P/EPS -2,566.37 7.49 8.42 7.84 7.57 11.03 10.97 -
EY -0.04 13.35 11.87 12.76 13.22 9.07 9.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.52 0.47 0.44 0.56 0.54 -18.11%

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