[JERASIA] YoY Annualized Quarter Result on 30-Jun-2001 [#2]

Announcement Date
29-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -33.98%
YoY- 35.56%
View:
Show?
Annualized Quarter Result
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 30/09/98 CAGR
Revenue 243,218 187,438 163,114 218,818 85,808 12,544 37,004 -1.97%
PBT 12,520 6,774 4,956 12,322 8,270 -752 -51,074 -
Tax -2,278 -1,768 -4,956 -3,676 -1,892 752 51,074 -
NP 10,242 5,006 0 8,646 6,378 0 0 -100.00%
-
NP to SH 10,242 5,006 -2,318 8,646 6,378 -756 -51,134 -
-
Tax Rate 18.19% 26.10% 100.00% 29.83% 22.88% - - -
Total Cost 232,976 182,432 163,114 210,172 79,430 12,544 37,004 -1.93%
-
Net Worth 73,039 71,052 73,978 68,085 55,746 0 0 -100.00%
Dividend
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 30/09/98 CAGR
Div 4,924 - - - - - - -100.00%
Div Payout % 48.08% - - - - - - -
Equity
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 30/09/98 CAGR
Net Worth 73,039 71,052 73,978 68,085 55,746 0 0 -100.00%
NOSH 82,067 80,741 82,198 82,030 81,979 20,000 19,999 -1.48%
Ratio Analysis
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 30/09/98 CAGR
NP Margin 4.21% 2.67% 0.00% 3.95% 7.43% 0.00% 0.00% -
ROE 14.02% 7.05% -3.13% 12.70% 11.44% 0.00% 0.00% -
Per Share
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 30/09/98 CAGR
RPS 296.36 232.14 198.44 266.75 104.67 62.72 185.03 -0.49%
EPS 12.48 6.20 -2.82 10.54 7.78 -3.78 -255.68 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.89 0.88 0.90 0.83 0.68 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 81,875
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 30/09/98 CAGR
RPS 296.44 228.45 198.81 266.70 104.59 15.29 45.10 -1.97%
EPS 12.48 6.10 -2.83 10.54 7.77 -0.92 -62.32 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.8902 0.866 0.9017 0.8298 0.6794 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 30/09/98 CAGR
Date 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - - -
Price 0.63 0.70 1.00 0.98 2.11 0.00 0.00 -
P/RPS 0.21 0.30 0.50 0.37 2.02 0.00 0.00 -100.00%
P/EPS 5.05 11.29 -35.46 9.30 27.12 0.00 0.00 -100.00%
EY 19.81 8.86 -2.82 10.76 3.69 0.00 0.00 -100.00%
DY 9.52 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.71 0.80 1.11 1.18 3.10 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/09/99 30/09/98 CAGR
Date 23/08/04 27/08/03 23/08/02 29/08/01 25/08/00 27/12/99 - -
Price 0.60 0.74 0.88 1.26 1.85 0.00 0.00 -
P/RPS 0.20 0.32 0.44 0.47 1.77 0.00 0.00 -100.00%
P/EPS 4.81 11.94 -31.21 11.95 23.78 0.00 0.00 -100.00%
EY 20.80 8.38 -3.20 8.37 4.21 0.00 0.00 -100.00%
DY 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.67 0.84 0.98 1.52 2.72 0.00 0.00 -100.00%

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