[JERASIA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 71.75%
YoY- -15.02%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 177,917 208,972 288,292 189,557 185,968 144,306 118,473 5.76%
PBT 1,515 3,334 7,075 6,537 7,805 4,395 2,576 -7.05%
Tax -289 -698 -1,061 -981 -1,267 -1,475 -4,115 -30.64%
NP 1,226 2,636 6,014 5,556 6,538 2,920 -1,539 -
-
NP to SH 1,226 2,636 6,014 5,556 6,538 2,920 985 3.06%
-
Tax Rate 19.08% 20.94% 15.00% 15.01% 16.23% 33.56% 159.74% -
Total Cost 176,691 206,336 282,278 184,001 179,430 141,386 120,012 5.47%
-
Net Worth 105,320 105,932 106,660 74,681 73,829 69,719 44,010 12.77%
Dividend
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 2,460 2,619 -
Div Payout % - - - - - 84.27% 265.96% -
Equity
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 105,320 105,932 106,660 74,681 73,829 69,719 44,010 12.77%
NOSH 82,281 82,118 82,046 82,067 82,032 82,022 52,393 6.41%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 0.69% 1.26% 2.09% 2.93% 3.52% 2.02% -1.30% -
ROE 1.16% 2.49% 5.64% 7.44% 8.86% 4.19% 2.24% -
Per Share
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 216.23 254.48 351.38 230.98 226.70 175.93 226.12 -0.61%
EPS 1.49 3.21 7.33 6.77 7.97 3.56 -1.88 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 5.00 -
NAPS 1.28 1.29 1.30 0.91 0.90 0.85 0.84 5.97%
Adjusted Per Share Value based on latest NOSH - 82,014
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 216.85 254.70 351.38 231.04 226.66 175.88 144.40 5.76%
EPS 1.49 3.21 7.33 6.77 7.97 3.56 1.20 3.02%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 3.19 -
NAPS 1.2837 1.2911 1.30 0.9102 0.8999 0.8498 0.5364 12.77%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.31 0.50 0.57 0.59 0.64 0.71 0.70 -
P/RPS 0.14 0.20 0.16 0.26 0.28 0.40 0.31 -10.37%
P/EPS 20.81 15.58 7.78 8.71 8.03 19.94 37.23 -7.70%
EY 4.81 6.42 12.86 11.47 12.45 5.01 2.69 8.33%
DY 0.00 0.00 0.00 0.00 0.00 4.23 7.14 -
P/NAPS 0.24 0.39 0.44 0.65 0.71 0.84 0.83 -15.71%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/02/10 25/02/09 25/02/08 25/11/05 25/11/04 20/11/03 27/11/02 -
Price 0.35 0.60 0.55 0.56 0.68 0.72 0.70 -
P/RPS 0.16 0.24 0.16 0.24 0.30 0.41 0.31 -8.71%
P/EPS 23.49 18.69 7.50 8.27 8.53 20.22 37.23 -6.14%
EY 4.26 5.35 13.33 12.09 11.72 4.94 2.69 6.53%
DY 0.00 0.00 0.00 0.00 0.00 4.17 7.14 -
P/NAPS 0.27 0.47 0.42 0.62 0.76 0.85 0.83 -14.33%

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