[JERASIA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -18.22%
YoY- -118.15%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 206,377 198,421 184,750 180,426 172,588 164,875 156,209 20.34%
PBT 7,452 5,225 4,316 3,096 3,407 7,195 8,581 -8.95%
Tax -2,329 -1,731 -1,620 -4,238 -4,373 -5,050 -5,698 -44.83%
NP 5,123 3,494 2,696 -1,142 -966 2,145 2,883 46.55%
-
NP to SH 5,123 3,494 2,696 -1,142 -966 2,145 2,883 46.55%
-
Tax Rate 31.25% 33.13% 37.53% 136.89% 128.35% 70.19% 66.40% -
Total Cost 201,254 194,927 182,054 181,568 173,554 162,730 153,326 19.82%
-
Net Worth 70,430 69,500 72,257 70,520 68,879 69,573 73,749 -3.01%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,452 2,452 - 4,141 4,141 4,141 - -
Div Payout % 47.88% 70.20% - 0.00% 0.00% 193.07% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 70,430 69,500 72,257 70,520 68,879 69,573 73,749 -3.01%
NOSH 81,895 81,764 82,111 82,000 82,000 82,826 81,944 -0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 2.48% 1.76% 1.46% -0.63% -0.56% 1.30% 1.85% -
ROE 7.27% 5.03% 3.73% -1.62% -1.40% 3.08% 3.91% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 252.00 242.67 225.00 220.03 210.47 199.06 190.63 20.38%
EPS 6.26 4.27 3.28 -1.39 -1.18 2.59 3.52 46.63%
DPS 3.00 3.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 0.86 0.85 0.88 0.86 0.84 0.84 0.90 -2.97%
Adjusted Per Share Value based on latest NOSH - 82,000
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 251.54 241.84 225.18 219.91 210.36 200.95 190.39 20.34%
EPS 6.24 4.26 3.29 -1.39 -1.18 2.61 3.51 46.59%
DPS 2.99 2.99 0.00 5.05 5.05 5.05 0.00 -
NAPS 0.8584 0.8471 0.8807 0.8595 0.8395 0.848 0.8989 -3.01%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.72 0.71 0.70 0.62 0.72 0.70 1.00 -
P/RPS 0.29 0.29 0.31 0.28 0.34 0.35 0.52 -32.17%
P/EPS 11.51 16.62 21.32 -44.52 -61.12 27.03 28.42 -45.17%
EY 8.69 6.02 4.69 -2.25 -1.64 3.70 3.52 82.36%
DY 4.17 4.23 0.00 8.06 6.94 7.14 0.00 -
P/NAPS 0.84 0.84 0.80 0.72 0.86 0.83 1.11 -16.91%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 20/11/03 27/08/03 27/05/03 21/02/03 27/11/02 23/08/02 -
Price 0.71 0.72 0.74 0.62 0.66 0.70 0.88 -
P/RPS 0.28 0.30 0.33 0.28 0.31 0.35 0.46 -28.11%
P/EPS 11.35 16.85 22.54 -44.52 -56.02 27.03 25.01 -40.86%
EY 8.81 5.94 4.44 -2.25 -1.78 3.70 4.00 69.03%
DY 4.23 4.17 0.00 8.06 7.58 7.14 0.00 -
P/NAPS 0.83 0.85 0.84 0.72 0.79 0.83 0.98 -10.45%

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