[JERASIA] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -145.03%
YoY- -111.55%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 198,421 184,750 180,426 172,588 164,875 156,209 160,615 15.11%
PBT 5,225 4,316 3,096 3,407 7,195 8,581 9,919 -34.74%
Tax -1,731 -1,620 -4,238 -4,373 -5,050 -5,698 -3,628 -38.91%
NP 3,494 2,696 -1,142 -966 2,145 2,883 6,291 -32.40%
-
NP to SH 3,494 2,696 -1,142 -966 2,145 2,883 6,291 -32.40%
-
Tax Rate 33.13% 37.53% 136.89% 128.35% 70.19% 66.40% 36.58% -
Total Cost 194,927 182,054 181,568 173,554 162,730 153,326 154,324 16.83%
-
Net Worth 69,500 72,257 70,520 68,879 69,573 73,749 74,034 -4.12%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,452 - 4,141 4,141 4,141 - - -
Div Payout % 70.20% - 0.00% 0.00% 193.07% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 69,500 72,257 70,520 68,879 69,573 73,749 74,034 -4.12%
NOSH 81,764 82,111 82,000 82,000 82,826 81,944 82,260 -0.40%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.76% 1.46% -0.63% -0.56% 1.30% 1.85% 3.92% -
ROE 5.03% 3.73% -1.62% -1.40% 3.08% 3.91% 8.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 242.67 225.00 220.03 210.47 199.06 190.63 195.25 15.58%
EPS 4.27 3.28 -1.39 -1.18 2.59 3.52 7.65 -32.18%
DPS 3.00 0.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 0.85 0.88 0.86 0.84 0.84 0.90 0.90 -3.73%
Adjusted Per Share Value based on latest NOSH - 82,000
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 241.84 225.18 219.91 210.36 200.95 190.39 195.76 15.11%
EPS 4.26 3.29 -1.39 -1.18 2.61 3.51 7.67 -32.40%
DPS 2.99 0.00 5.05 5.05 5.05 0.00 0.00 -
NAPS 0.8471 0.8807 0.8595 0.8395 0.848 0.8989 0.9024 -4.12%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.71 0.70 0.62 0.72 0.70 1.00 1.00 -
P/RPS 0.29 0.31 0.28 0.34 0.35 0.52 0.51 -31.34%
P/EPS 16.62 21.32 -44.52 -61.12 27.03 28.42 13.08 17.29%
EY 6.02 4.69 -2.25 -1.64 3.70 3.52 7.65 -14.75%
DY 4.23 0.00 8.06 6.94 7.14 0.00 0.00 -
P/NAPS 0.84 0.80 0.72 0.86 0.83 1.11 1.11 -16.94%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 27/08/03 27/05/03 21/02/03 27/11/02 23/08/02 21/05/02 -
Price 0.72 0.74 0.62 0.66 0.70 0.88 1.08 -
P/RPS 0.30 0.33 0.28 0.31 0.35 0.46 0.55 -33.21%
P/EPS 16.85 22.54 -44.52 -56.02 27.03 25.01 14.12 12.49%
EY 5.94 4.44 -2.25 -1.78 3.70 4.00 7.08 -11.03%
DY 4.17 0.00 8.06 7.58 7.14 0.00 0.00 -
P/NAPS 0.85 0.84 0.72 0.79 0.83 0.98 1.20 -20.52%

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