[JERASIA] YoY Cumulative Quarter Result on 30-Jun-2007 [#1]

Announcement Date
23-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 63,674 55,143 63,554 0 66,223 56,116 55,592 2.19%
PBT 1,153 256 1,362 0 1,487 1,281 3,058 -14.44%
Tax -122 -113 -355 0 -347 -274 -612 -22.73%
NP 1,031 143 1,007 0 1,140 1,007 2,446 -12.90%
-
NP to SH 1,031 143 1,007 0 1,140 1,007 2,446 -12.90%
-
Tax Rate 10.58% 44.14% 26.06% - 23.34% 21.39% 20.01% -
Total Cost 62,643 55,000 62,547 0 65,083 55,109 53,146 2.66%
-
Net Worth 103,918 106,829 103,156 104,211 103,338 74,501 72,230 5.99%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 103,918 106,829 103,156 104,211 103,338 74,501 72,230 5.99%
NOSH 81,825 84,117 81,869 82,056 82,014 81,869 82,080 -0.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.62% 0.26% 1.58% 0.00% 1.72% 1.79% 4.40% -
ROE 0.99% 0.13% 0.98% 0.00% 1.10% 1.35% 3.39% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 77.82 65.55 77.63 0.00 80.75 68.54 67.73 2.24%
EPS 1.26 0.17 1.23 0.00 1.39 1.23 2.98 -12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.27 1.26 1.27 1.26 0.91 0.88 6.04%
Adjusted Per Share Value based on latest NOSH - 81,785
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 77.61 67.21 77.46 0.00 80.71 68.40 67.76 2.19%
EPS 1.26 0.17 1.23 0.00 1.39 1.23 2.98 -12.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2666 1.3021 1.2573 1.2702 1.2595 0.908 0.8804 5.99%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 31/03/06 31/03/05 31/03/04 -
Price 0.26 0.32 0.55 0.65 0.58 0.62 0.66 -
P/RPS 0.33 0.49 0.71 0.00 0.72 0.90 0.97 -15.84%
P/EPS 20.63 188.24 44.72 0.00 41.73 50.41 22.15 -1.13%
EY 4.85 0.53 2.24 0.00 2.40 1.98 4.52 1.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.44 0.51 0.46 0.68 0.75 -19.05%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/08/10 26/08/09 27/08/08 23/08/07 24/05/06 27/05/05 26/05/04 -
Price 0.26 0.40 0.45 0.60 0.62 0.58 0.68 -
P/RPS 0.33 0.61 0.58 0.00 0.77 0.85 1.00 -16.24%
P/EPS 20.63 235.29 36.59 0.00 44.60 47.15 22.82 -1.60%
EY 4.85 0.42 2.73 0.00 2.24 2.12 4.38 1.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.31 0.36 0.47 0.49 0.64 0.77 -19.39%

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