[JERASIA] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.31%
YoY- 59.42%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 271,951 353,772 268,090 254,359 206,377 172,512 184,062 5.53%
PBT 284 2,082 10,154 9,006 7,452 3,627 12,263 -40.50%
Tax 602 -51 -2,009 -839 -2,329 -4,604 -3,898 -
NP 886 2,031 8,145 8,167 5,123 -977 8,365 -26.62%
-
NP to SH 886 2,031 8,081 8,167 5,123 -977 8,365 -26.62%
-
Tax Rate -211.97% 2.45% 19.79% 9.32% 31.25% 126.94% 31.79% -
Total Cost 271,065 351,741 259,945 246,192 201,254 173,489 175,697 6.16%
-
Net Worth 104,187 101,549 102,550 73,872 70,605 68,694 72,168 5.19%
Dividend
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - 2,461 4,924 - - - -
Div Payout % - - 30.46% 60.30% - - - -
Equity
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 104,187 101,549 102,550 73,872 70,605 68,694 72,168 5.19%
NOSH 82,037 81,895 82,040 82,080 82,099 81,779 82,009 0.00%
Ratio Analysis
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 0.33% 0.57% 3.04% 3.21% 2.48% -0.57% 4.54% -
ROE 0.85% 2.00% 7.88% 11.06% 7.26% -1.42% 11.59% -
Per Share
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 331.50 431.98 326.78 309.89 251.37 210.95 224.44 5.52%
EPS 1.08 2.48 9.93 9.95 6.24 -1.19 10.20 -26.62%
DPS 0.00 0.00 3.00 6.00 0.00 0.00 0.00 -
NAPS 1.27 1.24 1.25 0.90 0.86 0.84 0.88 5.18%
Adjusted Per Share Value based on latest NOSH - 82,272
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 331.46 431.19 326.76 310.02 251.54 210.26 224.34 5.53%
EPS 1.08 2.48 9.85 9.95 6.24 -1.19 10.20 -26.62%
DPS 0.00 0.00 3.00 6.00 0.00 0.00 0.00 -
NAPS 1.2699 1.2377 1.2499 0.9004 0.8606 0.8373 0.8796 5.19%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/03/09 31/03/08 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.31 0.65 0.57 0.62 0.72 0.72 1.12 -
P/RPS 0.09 0.15 0.17 0.20 0.29 0.34 0.50 -21.05%
P/EPS 28.70 26.21 5.79 6.23 11.54 -60.27 10.98 14.16%
EY 3.48 3.82 17.28 16.05 8.67 -1.66 9.11 -12.42%
DY 0.00 0.00 5.26 9.68 0.00 0.00 0.00 -
P/NAPS 0.24 0.52 0.46 0.69 0.84 0.86 1.27 -20.52%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/05/09 26/05/08 24/02/06 17/02/05 26/02/04 21/02/03 26/02/02 -
Price 0.36 0.50 0.59 0.62 0.71 0.66 0.99 -
P/RPS 0.11 0.12 0.18 0.20 0.28 0.31 0.44 -17.39%
P/EPS 33.33 20.16 5.99 6.23 11.38 -55.25 9.71 18.53%
EY 3.00 4.96 16.69 16.05 8.79 -1.81 10.30 -15.64%
DY 0.00 0.00 5.08 9.68 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.47 0.69 0.83 0.79 1.13 -17.50%

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