[JERASIA] YoY Cumulative Quarter Result on 30-Sep-2007 [#2]

Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ--%
YoY- 50.12%
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 130,559 110,257 129,518 203,204 129,255 118,148 121,609 1.14%
PBT 2,263 650 2,668 4,758 2,942 3,907 6,260 -15.01%
Tax -279 -201 -534 -939 -726 -672 -1,139 -20.14%
NP 1,984 449 2,134 3,819 2,216 3,235 5,121 -14.06%
-
NP to SH 1,984 449 2,134 3,819 2,216 3,235 5,121 -14.06%
-
Tax Rate 12.33% 30.92% 20.01% 19.74% 24.68% 17.20% 18.19% -
Total Cost 128,575 109,808 127,384 199,385 127,039 114,913 116,488 1.59%
-
Net Worth 104,938 103,678 105,058 105,125 101,771 74,717 73,039 5.96%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - 2,462 -
Div Payout % - - - - - - 48.08% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 104,938 103,678 105,058 105,125 101,771 74,717 73,039 5.96%
NOSH 81,983 81,636 82,076 82,129 82,074 82,106 82,067 -0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.52% 0.41% 1.65% 1.88% 1.71% 2.74% 4.21% -
ROE 1.89% 0.43% 2.03% 3.63% 2.18% 4.33% 7.01% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 159.25 135.06 157.80 247.42 157.49 143.90 148.18 1.15%
EPS 2.42 0.55 2.60 4.65 2.70 3.94 6.24 -14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.28 1.27 1.28 1.28 1.24 0.91 0.89 5.98%
Adjusted Per Share Value based on latest NOSH - 82,500
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 159.13 134.38 157.86 247.67 157.54 144.00 148.22 1.14%
EPS 2.42 0.55 2.60 4.65 2.70 3.94 6.24 -14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.279 1.2637 1.2805 1.2813 1.2404 0.9107 0.8902 5.96%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 30/06/05 30/06/04 -
Price 0.29 0.30 0.72 0.62 0.63 0.57 0.63 -
P/RPS 0.18 0.22 0.46 0.25 0.40 0.40 0.43 -12.99%
P/EPS 11.98 54.55 27.69 13.33 23.33 14.47 10.10 2.76%
EY 8.34 1.83 3.61 7.50 4.29 6.91 9.90 -2.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 0.23 0.24 0.56 0.48 0.51 0.63 0.71 -16.49%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/11/10 30/11/09 24/11/08 20/11/07 22/08/06 24/08/05 23/08/04 -
Price 0.28 0.49 0.47 0.67 0.62 0.58 0.60 -
P/RPS 0.18 0.36 0.30 0.27 0.39 0.40 0.40 -11.98%
P/EPS 11.57 89.09 18.08 14.41 22.96 14.72 9.62 2.99%
EY 8.64 1.12 5.53 6.94 4.35 6.79 10.40 -2.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.22 0.39 0.37 0.52 0.50 0.64 0.67 -16.30%

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