[JERASIA] YoY Annualized Quarter Result on 30-Jun-2010 [#1]

Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 1640.08%
YoY- 620.98%
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 282,676 333,436 292,004 254,696 220,572 254,216 0 -
PBT 4,036 20,088 13,096 4,612 1,024 5,448 0 -
Tax -1,368 -5,048 -3,208 -488 -452 -1,420 0 -
NP 2,668 15,040 9,888 4,124 572 4,028 0 -
-
NP to SH 2,668 15,040 9,888 4,124 572 4,028 0 -
-
Tax Rate 33.89% 25.13% 24.50% 10.58% 44.14% 26.06% - -
Total Cost 280,008 318,396 282,116 250,572 220,000 250,188 0 -
-
Net Worth 120,607 118,146 109,227 103,918 106,829 103,156 104,211 2.46%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 120,607 118,146 109,227 103,918 106,829 103,156 104,211 2.46%
NOSH 82,046 82,046 82,126 81,825 84,117 81,869 82,056 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.94% 4.51% 3.39% 1.62% 0.26% 1.58% 0.00% -
ROE 2.21% 12.73% 9.05% 3.97% 0.54% 3.90% 0.00% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 344.53 406.40 355.56 311.27 262.22 310.51 0.00 -
EPS 3.24 18.32 12.04 5.04 0.68 4.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.33 1.27 1.27 1.26 1.27 2.46%
Adjusted Per Share Value based on latest NOSH - 81,825
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 344.53 406.40 355.90 310.43 268.84 309.85 0.00 -
EPS 3.24 18.32 12.05 5.03 0.70 4.91 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.44 1.3313 1.2666 1.3021 1.2573 1.2702 2.46%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.485 0.44 0.33 0.26 0.32 0.55 0.65 -
P/RPS 0.14 0.11 0.09 0.08 0.12 0.18 0.00 -
P/EPS 14.91 2.40 2.74 5.16 47.06 11.18 0.00 -
EY 6.70 41.66 36.48 19.38 2.13 8.95 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.31 0.25 0.20 0.25 0.44 0.51 -6.99%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 25/08/11 25/08/10 26/08/09 27/08/08 23/08/07 -
Price 0.455 0.49 0.31 0.26 0.40 0.45 0.60 -
P/RPS 0.13 0.12 0.09 0.08 0.15 0.14 0.00 -
P/EPS 13.99 2.67 2.57 5.16 58.82 9.15 0.00 -
EY 7.15 37.41 38.84 19.38 1.70 10.93 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.23 0.20 0.31 0.36 0.47 -6.69%

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