[JERASIA] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 22.1%
YoY- 315.96%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 258,510 236,296 243,218 187,438 163,114 218,818 85,808 20.16%
PBT 5,884 7,814 12,520 6,774 4,956 12,322 8,270 -5.51%
Tax -1,452 -1,344 -2,278 -1,768 -4,956 -3,676 -1,892 -4.31%
NP 4,432 6,470 10,242 5,006 0 8,646 6,378 -5.88%
-
NP to SH 4,432 6,470 10,242 5,006 -2,318 8,646 6,378 -5.88%
-
Tax Rate 24.68% 17.20% 18.19% 26.10% 100.00% 29.83% 22.88% -
Total Cost 254,078 229,826 232,976 182,432 163,114 210,172 79,430 21.37%
-
Net Worth 101,771 74,717 73,039 71,052 73,978 68,085 55,746 10.54%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 4,924 - - - - -
Div Payout % - - 48.08% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 101,771 74,717 73,039 71,052 73,978 68,085 55,746 10.54%
NOSH 82,074 82,106 82,067 80,741 82,198 82,030 81,979 0.01%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.71% 2.74% 4.21% 2.67% 0.00% 3.95% 7.43% -
ROE 4.35% 8.66% 14.02% 7.05% -3.13% 12.70% 11.44% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 314.97 287.79 296.36 232.14 198.44 266.75 104.67 20.14%
EPS 5.40 7.88 12.48 6.20 -2.82 10.54 7.78 -5.90%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 0.91 0.89 0.88 0.90 0.83 0.68 10.52%
Adjusted Per Share Value based on latest NOSH - 82,111
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 315.08 288.00 296.44 228.45 198.81 266.70 104.59 20.16%
EPS 5.40 7.89 12.48 6.10 -2.83 10.54 7.77 -5.88%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.2404 0.9107 0.8902 0.866 0.9017 0.8298 0.6794 10.54%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.63 0.57 0.63 0.70 1.00 0.98 2.11 -
P/RPS 0.20 0.20 0.21 0.30 0.50 0.37 2.02 -31.97%
P/EPS 11.67 7.23 5.05 11.29 -35.46 9.30 27.12 -13.10%
EY 8.57 13.82 19.81 8.86 -2.82 10.76 3.69 15.07%
DY 0.00 0.00 9.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.63 0.71 0.80 1.11 1.18 3.10 -25.96%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 24/08/05 23/08/04 27/08/03 23/08/02 29/08/01 25/08/00 -
Price 0.62 0.58 0.60 0.74 0.88 1.26 1.85 -
P/RPS 0.20 0.20 0.20 0.32 0.44 0.47 1.77 -30.45%
P/EPS 11.48 7.36 4.81 11.94 -31.21 11.95 23.78 -11.42%
EY 8.71 13.59 20.80 8.38 -3.20 8.37 4.21 12.87%
DY 0.00 0.00 10.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.67 0.84 0.98 1.52 2.72 -24.58%

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