[JERASIA] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -24.78%
YoY- -59.05%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 172,588 164,875 156,209 160,615 184,561 207,828 245,581 -20.90%
PBT 3,407 7,195 8,581 9,919 12,264 13,459 17,213 -65.93%
Tax -4,373 -5,050 -5,698 -3,628 -3,900 -4,343 -3,993 6.23%
NP -966 2,145 2,883 6,291 8,364 9,116 13,220 -
-
NP to SH -966 2,145 2,883 6,291 8,364 9,116 13,220 -
-
Tax Rate 128.35% 70.19% 66.40% 36.58% 31.80% 32.27% 23.20% -
Total Cost 173,554 162,730 153,326 154,324 176,197 198,712 232,361 -17.63%
-
Net Worth 68,879 69,573 73,749 74,034 72,222 68,154 67,956 0.90%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 4,141 4,141 - - - - - -
Div Payout % 0.00% 193.07% - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 68,879 69,573 73,749 74,034 72,222 68,154 67,956 0.90%
NOSH 82,000 82,826 81,944 82,260 82,071 81,136 81,875 0.10%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -0.56% 1.30% 1.85% 3.92% 4.53% 4.39% 5.38% -
ROE -1.40% 3.08% 3.91% 8.50% 11.58% 13.38% 19.45% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 210.47 199.06 190.63 195.25 224.88 256.15 299.95 -20.98%
EPS -1.18 2.59 3.52 7.65 10.19 11.24 16.15 -
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.90 0.90 0.88 0.84 0.83 0.79%
Adjusted Per Share Value based on latest NOSH - 82,260
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 210.36 200.95 190.39 195.76 224.95 253.31 299.32 -20.90%
EPS -1.18 2.61 3.51 7.67 10.19 11.11 16.11 -
DPS 5.05 5.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8395 0.848 0.8989 0.9024 0.8803 0.8307 0.8283 0.89%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.72 0.70 1.00 1.00 1.12 0.83 0.98 -
P/RPS 0.34 0.35 0.52 0.51 0.50 0.32 0.33 2.00%
P/EPS -61.12 27.03 28.42 13.08 10.99 7.39 6.07 -
EY -1.64 3.70 3.52 7.65 9.10 13.54 16.48 -
DY 6.94 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.83 1.11 1.11 1.27 0.99 1.18 -18.96%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 27/11/02 23/08/02 21/05/02 26/02/02 28/11/01 29/08/01 -
Price 0.66 0.70 0.88 1.08 0.99 1.06 1.26 -
P/RPS 0.31 0.35 0.46 0.55 0.44 0.41 0.42 -18.28%
P/EPS -56.02 27.03 25.01 14.12 9.71 9.43 7.80 -
EY -1.78 3.70 4.00 7.08 10.29 10.60 12.81 -
DY 7.58 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.83 0.98 1.20 1.13 1.26 1.52 -35.27%

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