[JERASIA] QoQ TTM Result on 31-Dec-2006

Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006
Profit Trend
QoQ- 4.32%
YoY- -34.58%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 284,087 284,294 283,620 277,672 275,322 279,197 278,197 1.40%
PBT 7,021 6,779 6,780 5,908 7,261 9,188 10,359 -22.82%
Tax -459 -517 -587 -622 -2,130 -2,063 -2,082 -63.47%
NP 6,562 6,262 6,193 5,286 5,131 7,125 8,277 -14.32%
-
NP to SH 6,562 6,262 6,193 5,286 5,067 7,061 8,213 -13.88%
-
Tax Rate 6.54% 7.63% 8.66% 10.53% 29.33% 22.45% 20.10% -
Total Cost 277,525 278,032 277,427 272,386 270,191 272,072 269,920 1.86%
-
Net Worth 105,599 103,867 106,049 104,299 102,187 101,850 103,338 1.45%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 105,599 103,867 106,049 104,299 102,187 101,850 103,338 1.45%
NOSH 82,500 81,785 82,208 82,125 81,749 82,137 82,014 0.39%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.31% 2.20% 2.18% 1.90% 1.86% 2.55% 2.98% -
ROE 6.21% 6.03% 5.84% 5.07% 4.96% 6.93% 7.95% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 344.35 347.61 345.00 338.11 336.79 339.91 339.21 1.00%
EPS 7.95 7.66 7.53 6.44 6.20 8.60 10.01 -14.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.29 1.27 1.25 1.24 1.26 1.05%
Adjusted Per Share Value based on latest NOSH - 82,125
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 346.25 346.51 345.68 338.43 335.57 340.29 339.07 1.40%
EPS 8.00 7.63 7.55 6.44 6.18 8.61 10.01 -13.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2871 1.266 1.2926 1.2712 1.2455 1.2414 1.2595 1.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.62 0.65 0.60 0.58 0.60 0.63 0.58 -
P/RPS 0.18 0.19 0.17 0.17 0.18 0.19 0.17 3.88%
P/EPS 7.79 8.49 7.96 9.01 9.68 7.33 5.79 21.85%
EY 12.83 11.78 12.56 11.10 10.33 13.65 17.27 -17.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.47 0.46 0.48 0.51 0.46 2.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 23/08/07 22/05/07 26/02/07 28/11/06 22/08/06 24/05/06 -
Price 0.67 0.60 0.57 0.71 0.68 0.62 0.62 -
P/RPS 0.19 0.17 0.17 0.21 0.20 0.18 0.18 3.66%
P/EPS 8.42 7.84 7.57 11.03 10.97 7.21 6.19 22.74%
EY 11.87 12.76 13.22 9.07 9.11 13.87 16.15 -18.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.44 0.56 0.54 0.50 0.49 4.03%

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