[JERASIA] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 156.66%
YoY- -78.95%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 29/09/99 CAGR
Revenue 252,742 247,957 192,408 157,964 183,545 145,209 0 -100.00%
PBT 8,716 10,406 5,860 3,434 10,193 12,498 0 -100.00%
Tax -1,308 -1,689 -1,966 -5,486 -3,953 -2,298 0 -100.00%
NP 7,408 8,717 3,893 -2,052 6,240 10,200 0 -100.00%
-
NP to SH 7,408 8,717 3,893 1,313 6,240 10,200 0 -100.00%
-
Tax Rate 15.01% 16.23% 33.55% 159.76% 38.78% 18.39% - -
Total Cost 245,334 239,240 188,514 160,016 177,305 135,009 0 -100.00%
-
Net Worth 74,681 73,829 69,719 44,010 68,968 60,740 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 29/09/99 CAGR
Div - - 3,280 3,492 - - - -
Div Payout % - - 84.27% 265.96% - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 29/09/99 CAGR
Net Worth 74,681 73,829 69,719 44,010 68,968 60,740 0 -100.00%
NOSH 82,067 82,032 82,022 52,393 82,105 82,081 19,999 -1.48%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 29/09/99 CAGR
NP Margin 2.93% 3.52% 2.02% -1.30% 3.40% 7.02% 0.00% -
ROE 9.92% 11.81% 5.58% 2.98% 9.05% 16.79% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 29/09/99 CAGR
RPS 307.97 302.27 234.58 301.49 223.55 176.91 0.00 -100.00%
EPS 9.03 10.63 4.75 -2.51 7.60 12.43 0.00 -100.00%
DPS 0.00 0.00 4.00 6.67 0.00 0.00 0.00 -
NAPS 0.91 0.90 0.85 0.84 0.84 0.74 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 82,826
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 29/09/99 CAGR
RPS 308.05 302.22 234.51 192.53 223.71 176.99 0.00 -100.00%
EPS 9.03 10.62 4.75 1.60 7.61 12.43 0.00 -100.00%
DPS 0.00 0.00 4.00 4.26 0.00 0.00 0.00 -
NAPS 0.9102 0.8999 0.8498 0.5364 0.8406 0.7403 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 29/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.59 0.64 0.71 0.70 0.83 1.55 0.00 -
P/RPS 0.19 0.21 0.30 0.23 0.37 0.88 0.00 -100.00%
P/EPS 6.54 6.02 14.96 27.93 10.92 12.47 0.00 -100.00%
EY 15.30 16.60 6.69 3.58 9.16 8.02 0.00 -100.00%
DY 0.00 0.00 5.63 9.52 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.84 0.83 0.99 2.09 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 29/09/99 CAGR
Date 25/11/05 25/11/04 20/11/03 27/11/02 28/11/01 21/11/00 - -
Price 0.56 0.68 0.72 0.70 1.06 1.30 0.00 -
P/RPS 0.18 0.22 0.31 0.23 0.47 0.73 0.00 -100.00%
P/EPS 6.20 6.40 15.17 27.93 13.95 10.46 0.00 -100.00%
EY 16.12 15.63 6.59 3.58 7.17 9.56 0.00 -100.00%
DY 0.00 0.00 5.56 9.52 0.00 0.00 0.00 -
P/NAPS 0.62 0.76 0.85 0.83 1.26 1.76 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