[JERASIA] QoQ TTM Result on 31-Mar-2010 [#4]

Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 145.23%
YoY- -73.25%
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 283,490 272,183 261,412 252,881 241,896 253,690 263,540 4.97%
PBT 4,869 3,145 2,429 1,532 -1,535 -1,734 -822 -
Tax -2,709 -1,373 -1,304 -1,295 1,011 935 844 -
NP 2,160 1,772 1,125 237 -524 -799 22 2010.53%
-
NP to SH 2,160 1,772 1,125 237 -524 -799 22 2010.53%
-
Tax Rate 55.64% 43.66% 53.68% 84.53% - - - -
Total Cost 281,330 270,411 260,287 252,644 242,420 254,489 263,518 4.44%
-
Net Worth 105,834 105,158 103,918 102,986 104,690 105,032 106,829 -0.62%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 105,834 105,158 103,918 102,986 104,690 105,032 106,829 -0.62%
NOSH 82,042 82,155 81,825 81,735 81,789 82,702 84,117 -1.64%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.76% 0.65% 0.43% 0.09% -0.22% -0.31% 0.01% -
ROE 2.04% 1.69% 1.08% 0.23% -0.50% -0.76% 0.02% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 345.54 331.30 319.48 309.39 295.75 306.75 313.30 6.72%
EPS 2.63 2.16 1.37 0.29 -0.64 -0.97 0.03 1857.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.28 1.27 1.26 1.28 1.27 1.27 1.04%
Adjusted Per Share Value based on latest NOSH - 81,735
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 345.53 331.74 318.62 308.22 294.83 309.20 321.21 4.97%
EPS 2.63 2.16 1.37 0.29 -0.64 -0.97 0.03 1857.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2899 1.2817 1.2666 1.2552 1.276 1.2802 1.3021 -0.62%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.29 0.29 0.26 0.36 0.31 0.30 0.32 -
P/RPS 0.08 0.09 0.08 0.12 0.10 0.10 0.10 -13.78%
P/EPS 11.01 13.45 18.91 124.16 -48.39 -31.05 1,223.53 -95.63%
EY 9.08 7.44 5.29 0.81 -2.07 -3.22 0.08 2224.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.23 0.20 0.29 0.24 0.24 0.25 -8.14%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 25/11/10 25/08/10 31/05/10 24/02/10 30/11/09 26/08/09 -
Price 0.29 0.28 0.26 0.29 0.35 0.49 0.40 -
P/RPS 0.08 0.08 0.08 0.09 0.12 0.16 0.13 -27.58%
P/EPS 11.01 12.98 18.91 100.01 -54.63 -50.72 1,529.41 -96.23%
EY 9.08 7.70 5.29 1.00 -1.83 -1.97 0.07 2439.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.22 0.20 0.23 0.27 0.39 0.31 -20.38%

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