[JERASIA] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -85.64%
YoY- -63.32%
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 56,116 55,592 44,802 36,964 60,910 6,421 0 -100.00%
PBT 1,281 3,058 1,349 1,660 4,005 869 0 -100.00%
Tax -274 -612 -324 -459 -731 0 0 -100.00%
NP 1,007 2,446 1,025 1,201 3,274 869 0 -100.00%
-
NP to SH 1,007 2,446 1,025 1,201 3,274 869 0 -100.00%
-
Tax Rate 21.39% 20.01% 24.02% 27.65% 18.25% 0.00% - -
Total Cost 55,109 53,146 43,777 35,763 57,636 5,552 0 -100.00%
-
Net Worth 74,501 72,230 70,520 74,034 67,285 0 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 74,501 72,230 70,520 74,034 67,285 0 0 -100.00%
NOSH 81,869 82,080 82,000 82,260 82,055 19,977 19,999 -1.48%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 1.79% 4.40% 2.29% 3.25% 5.38% 13.53% 0.00% -
ROE 1.35% 3.39% 1.45% 1.62% 4.87% 0.00% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 68.54 67.73 54.64 44.94 74.23 32.14 0.00 -100.00%
EPS 1.23 2.98 1.25 1.46 3.99 4.35 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 0.86 0.90 0.82 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 82,260
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 68.40 67.76 54.61 45.05 74.24 7.83 0.00 -100.00%
EPS 1.23 2.98 1.25 1.46 3.99 1.06 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.908 0.8804 0.8595 0.9024 0.8201 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 - - -
Price 0.62 0.66 0.62 1.00 0.88 0.00 0.00 -
P/RPS 0.90 0.97 1.13 2.23 1.19 0.00 0.00 -100.00%
P/EPS 50.41 22.15 49.60 68.49 22.06 0.00 0.00 -100.00%
EY 1.98 4.52 2.02 1.46 4.53 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.75 0.72 1.11 1.07 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 27/05/05 26/05/04 27/05/03 21/05/02 30/05/01 31/05/00 - -
Price 0.58 0.68 0.62 1.08 0.92 0.00 0.00 -
P/RPS 0.85 1.00 1.13 2.40 1.24 0.00 0.00 -100.00%
P/EPS 47.15 22.82 49.60 73.97 23.06 0.00 0.00 -100.00%
EY 2.12 4.38 2.02 1.35 4.34 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 0.72 1.20 1.12 0.00 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