[JERASIA] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -8.25%
YoY- -30.8%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 164,875 156,209 160,615 184,561 207,828 245,581 239,486 -22.01%
PBT 7,195 8,581 9,919 12,264 13,459 17,213 19,192 -47.97%
Tax -5,050 -5,698 -3,628 -3,900 -4,343 -3,993 -3,831 20.20%
NP 2,145 2,883 6,291 8,364 9,116 13,220 15,361 -73.05%
-
NP to SH 2,145 2,883 6,291 8,364 9,116 13,220 15,361 -73.05%
-
Tax Rate 70.19% 66.40% 36.58% 31.80% 32.27% 23.20% 19.96% -
Total Cost 162,730 153,326 154,324 176,197 198,712 232,361 224,125 -19.20%
-
Net Worth 69,573 73,749 74,034 72,222 68,154 67,956 67,285 2.25%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 4,141 - - - - - - -
Div Payout % 193.07% - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 69,573 73,749 74,034 72,222 68,154 67,956 67,285 2.25%
NOSH 82,826 81,944 82,260 82,071 81,136 81,875 82,055 0.62%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.30% 1.85% 3.92% 4.53% 4.39% 5.38% 6.41% -
ROE 3.08% 3.91% 8.50% 11.58% 13.38% 19.45% 22.83% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 199.06 190.63 195.25 224.88 256.15 299.95 291.86 -22.49%
EPS 2.59 3.52 7.65 10.19 11.24 16.15 18.72 -73.21%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.90 0.90 0.88 0.84 0.83 0.82 1.61%
Adjusted Per Share Value based on latest NOSH - 82,071
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 200.95 190.39 195.76 224.95 253.31 299.32 291.89 -22.01%
EPS 2.61 3.51 7.67 10.19 11.11 16.11 18.72 -73.07%
DPS 5.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.848 0.8989 0.9024 0.8803 0.8307 0.8283 0.8201 2.25%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 30/03/01 -
Price 0.70 1.00 1.00 1.12 0.83 0.98 0.88 -
P/RPS 0.35 0.52 0.51 0.50 0.32 0.33 0.30 10.81%
P/EPS 27.03 28.42 13.08 10.99 7.39 6.07 4.70 220.65%
EY 3.70 3.52 7.65 9.10 13.54 16.48 21.27 -68.80%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.11 1.11 1.27 0.99 1.18 1.07 -15.56%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 27/11/02 23/08/02 21/05/02 26/02/02 28/11/01 29/08/01 30/05/01 -
Price 0.70 0.88 1.08 0.99 1.06 1.26 0.92 -
P/RPS 0.35 0.46 0.55 0.44 0.41 0.42 0.32 6.15%
P/EPS 27.03 25.01 14.12 9.71 9.43 7.80 4.91 211.45%
EY 3.70 4.00 7.08 10.29 10.60 12.81 20.35 -67.87%
DY 7.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.98 1.20 1.13 1.26 1.52 1.12 -18.09%

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