[JERASIA] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 92.43%
YoY- 341.87%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 149,334 159,116 146,142 130,559 110,257 129,518 203,204 -4.99%
PBT 1,732 7,474 5,625 2,263 650 2,668 4,758 -15.48%
Tax -652 -1,613 -1,074 -279 -201 -534 -939 -5.89%
NP 1,080 5,861 4,551 1,984 449 2,134 3,819 -18.96%
-
NP to SH 1,080 5,861 4,551 1,984 449 2,134 3,819 -18.96%
-
Tax Rate 37.64% 21.58% 19.09% 12.33% 30.92% 20.01% 19.74% -
Total Cost 148,254 153,255 141,591 128,575 109,808 127,384 199,385 -4.81%
-
Net Worth 121,428 118,146 110,699 104,938 103,678 105,058 105,125 2.42%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - 819 - - - - -
Div Payout % - - 18.02% - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 121,428 118,146 110,699 104,938 103,678 105,058 105,125 2.42%
NOSH 82,046 82,046 81,999 81,983 81,636 82,076 82,129 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.72% 3.68% 3.11% 1.52% 0.41% 1.65% 1.88% -
ROE 0.89% 4.96% 4.11% 1.89% 0.43% 2.03% 3.63% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 182.01 193.94 178.22 159.25 135.06 157.80 247.42 -4.98%
EPS 1.32 7.14 5.55 2.42 0.55 2.60 4.65 -18.91%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.44 1.35 1.28 1.27 1.28 1.28 2.44%
Adjusted Per Share Value based on latest NOSH - 82,155
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 182.01 193.94 178.12 159.13 134.38 157.86 247.67 -4.99%
EPS 1.32 7.14 5.55 2.42 0.55 2.60 4.65 -18.91%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.44 1.3492 1.279 1.2637 1.2805 1.2813 2.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.45 0.56 0.29 0.29 0.30 0.72 0.62 -
P/RPS 0.25 0.29 0.16 0.18 0.22 0.46 0.25 0.00%
P/EPS 34.19 7.84 5.23 11.98 54.55 27.69 13.33 16.98%
EY 2.93 12.76 19.14 8.34 1.83 3.61 7.50 -14.48%
DY 0.00 0.00 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.39 0.21 0.23 0.24 0.56 0.48 -7.52%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 27/11/12 24/11/11 25/11/10 30/11/09 24/11/08 20/11/07 -
Price 0.42 0.50 0.39 0.28 0.49 0.47 0.67 -
P/RPS 0.23 0.26 0.22 0.18 0.36 0.30 0.27 -2.63%
P/EPS 31.91 7.00 7.03 11.57 89.09 18.08 14.41 14.15%
EY 3.13 14.29 14.23 8.64 1.12 5.53 6.94 -12.41%
DY 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.35 0.29 0.22 0.39 0.37 0.52 -9.79%

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