[JERASIA] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 60.63%
YoY- -36.83%
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 259,036 304,806 258,510 236,296 243,218 187,438 163,114 7.67%
PBT 5,336 7,137 5,884 7,814 12,520 6,774 4,956 1.18%
Tax -1,068 -1,408 -1,452 -1,344 -2,278 -1,768 -4,956 -21.75%
NP 4,268 5,728 4,432 6,470 10,242 5,006 0 -
-
NP to SH 4,268 5,728 4,432 6,470 10,242 5,006 -2,318 -
-
Tax Rate 20.01% 19.73% 24.68% 17.20% 18.19% 26.10% 100.00% -
Total Cost 254,768 299,077 254,078 229,826 232,976 182,432 163,114 7.38%
-
Net Worth 105,058 105,125 101,771 74,717 73,039 71,052 73,978 5.76%
Dividend
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - 4,924 - - -
Div Payout % - - - - 48.08% - - -
Equity
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 105,058 105,125 101,771 74,717 73,039 71,052 73,978 5.76%
NOSH 82,076 82,129 82,074 82,106 82,067 80,741 82,198 -0.02%
Ratio Analysis
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.65% 1.88% 1.71% 2.74% 4.21% 2.67% 0.00% -
ROE 4.06% 5.45% 4.35% 8.66% 14.02% 7.05% -3.13% -
Per Share
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 315.60 371.13 314.97 287.79 296.36 232.14 198.44 7.69%
EPS 5.20 6.98 5.40 7.88 12.48 6.20 -2.82 -
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.28 1.28 1.24 0.91 0.89 0.88 0.90 5.79%
Adjusted Per Share Value based on latest NOSH - 81,911
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 315.72 371.51 315.08 288.00 296.44 228.45 198.81 7.67%
EPS 5.20 6.98 5.40 7.89 12.48 6.10 -2.83 -
DPS 0.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.2805 1.2813 1.2404 0.9107 0.8902 0.866 0.9017 5.76%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/09/08 28/09/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.72 0.62 0.63 0.57 0.63 0.70 1.00 -
P/RPS 0.23 0.17 0.20 0.20 0.21 0.30 0.50 -11.67%
P/EPS 13.85 8.89 11.67 7.23 5.05 11.29 -35.46 -
EY 7.22 11.25 8.57 13.82 19.81 8.86 -2.82 -
DY 0.00 0.00 0.00 0.00 9.52 0.00 0.00 -
P/NAPS 0.56 0.48 0.51 0.63 0.71 0.80 1.11 -10.35%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 24/11/08 20/11/07 22/08/06 24/08/05 23/08/04 27/08/03 23/08/02 -
Price 0.47 0.67 0.62 0.58 0.60 0.74 0.88 -
P/RPS 0.15 0.18 0.20 0.20 0.20 0.32 0.44 -15.79%
P/EPS 9.04 9.61 11.48 7.36 4.81 11.94 -31.21 -
EY 11.06 10.41 8.71 13.59 20.80 8.38 -3.20 -
DY 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.50 0.64 0.67 0.84 0.98 -14.41%

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