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

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 184.99%
YoY- -78.95%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 29/09/99 CAGR
Revenue 189,557 185,968 144,306 118,473 137,659 108,907 0 -100.00%
PBT 6,537 7,805 4,395 2,576 7,645 9,374 0 -100.00%
Tax -981 -1,267 -1,475 -4,115 -2,965 -1,724 0 -100.00%
NP 5,556 6,538 2,920 -1,539 4,680 7,650 0 -100.00%
-
NP to SH 5,556 6,538 2,920 985 4,680 7,650 0 -100.00%
-
Tax Rate 15.01% 16.23% 33.56% 159.74% 38.78% 18.39% - -
Total Cost 184,001 179,430 141,386 120,012 132,979 101,257 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 - - 2,460 2,619 - - - -
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 7.44% 8.86% 4.19% 2.24% 6.79% 12.59% 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 230.98 226.70 175.93 226.12 167.66 132.68 0.00 -100.00%
EPS 6.77 7.97 3.56 -1.88 5.70 9.32 0.00 -100.00%
DPS 0.00 0.00 3.00 5.00 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 231.04 226.66 175.88 144.40 167.78 132.74 0.00 -100.00%
EPS 6.77 7.97 3.56 1.20 5.70 9.32 0.00 -100.00%
DPS 0.00 0.00 3.00 3.19 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 0.26 0.28 0.40 0.31 0.50 1.17 0.00 -100.00%
P/EPS 8.71 8.03 19.94 37.23 14.56 16.63 0.00 -100.00%
EY 11.47 12.45 5.01 2.69 6.87 6.01 0.00 -100.00%
DY 0.00 0.00 4.23 7.14 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 0.24 0.30 0.41 0.31 0.63 0.98 0.00 -100.00%
P/EPS 8.27 8.53 20.22 37.23 18.60 13.95 0.00 -100.00%
EY 12.09 11.72 4.94 2.69 5.38 7.17 0.00 -100.00%
DY 0.00 0.00 4.17 7.14 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