[JERASIA] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -50.68%
YoY- -58.83%
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 254,216 0 264,892 224,464 222,368 179,208 147,856 9.05%
PBT 5,448 0 5,948 5,124 12,232 5,396 6,640 -3.11%
Tax -1,420 0 -1,388 -1,096 -2,448 -1,296 -1,836 -4.02%
NP 4,028 0 4,560 4,028 9,784 4,100 4,804 -2.77%
-
NP to SH 4,028 0 4,560 4,028 9,784 4,100 4,804 -2.77%
-
Tax Rate 26.06% - 23.34% 21.39% 20.01% 24.02% 27.65% -
Total Cost 250,188 0 260,332 220,436 212,584 175,108 143,052 9.34%
-
Net Worth 103,156 104,211 103,338 74,501 72,230 70,520 74,034 5.44%
Dividend
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 103,156 104,211 103,338 74,501 72,230 70,520 74,034 5.44%
NOSH 81,869 82,056 82,014 81,869 82,080 82,000 82,260 -0.07%
Ratio Analysis
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 1.58% 0.00% 1.72% 1.79% 4.40% 2.29% 3.25% -
ROE 3.90% 0.00% 4.41% 5.41% 13.55% 5.81% 6.49% -
Per Share
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 310.51 0.00 322.98 274.17 270.91 218.55 179.74 9.13%
EPS 4.92 0.00 5.56 4.92 11.92 5.00 5.84 -2.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.27 1.26 0.91 0.88 0.86 0.90 5.52%
Adjusted Per Share Value based on latest NOSH - 81,869
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 309.85 0.00 322.86 273.58 271.03 218.42 180.21 9.05%
EPS 4.91 0.00 5.56 4.91 11.93 5.00 5.86 -2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2573 1.2702 1.2595 0.908 0.8804 0.8595 0.9024 5.44%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/06/08 29/06/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.55 0.65 0.58 0.62 0.66 0.62 1.00 -
P/RPS 0.18 0.00 0.18 0.23 0.24 0.28 0.56 -16.59%
P/EPS 11.18 0.00 10.43 12.60 5.54 12.40 17.12 -6.58%
EY 8.95 0.00 9.59 7.94 18.06 8.06 5.84 7.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.51 0.46 0.68 0.75 0.72 1.11 -13.75%
Price Multiplier on Announcement Date
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 27/08/08 23/08/07 24/05/06 27/05/05 26/05/04 27/05/03 21/05/02 -
Price 0.45 0.60 0.62 0.58 0.68 0.62 1.08 -
P/RPS 0.14 0.00 0.19 0.21 0.25 0.28 0.60 -20.75%
P/EPS 9.15 0.00 11.15 11.79 5.70 12.40 18.49 -10.63%
EY 10.93 0.00 8.97 8.48 17.53 8.06 5.41 11.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.47 0.49 0.64 0.77 0.72 1.20 -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