[JERASIA] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 121.25%
YoY- -16.71%
View:
Show?
Quarter Result
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 65,964 67,327 63,032 62,032 66,017 48,917 44,593 6.45%
PBT 1,306 945 1,455 2,626 3,202 2,038 818 7.76%
Tax -179 -318 -379 -398 -527 -560 -818 -21.55%
NP 1,127 627 1,076 2,228 2,675 1,478 0 -
-
NP to SH 1,127 627 1,076 2,228 2,675 1,478 -2,360 -
-
Tax Rate 13.71% 33.65% 26.05% 15.16% 16.46% 27.48% 100.00% -
Total Cost 64,837 66,700 61,956 59,804 63,342 47,439 44,593 6.16%
-
Net Worth 105,296 105,599 101,850 74,539 73,029 72,257 73,749 5.85%
Dividend
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - 2,461 - - -
Div Payout % - - - - 92.02% - - -
Equity
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 105,296 105,599 101,850 74,539 73,029 72,257 73,749 5.85%
NOSH 82,262 82,500 82,137 81,911 82,055 82,111 81,944 0.06%
Ratio Analysis
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 1.71% 0.93% 1.71% 3.59% 4.05% 3.02% 0.00% -
ROE 1.07% 0.59% 1.06% 2.99% 3.66% 2.05% -3.20% -
Per Share
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 80.19 81.61 76.74 75.73 80.45 59.57 54.42 6.39%
EPS 1.37 0.76 1.31 2.72 3.26 1.80 -2.88 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.28 1.28 1.24 0.91 0.89 0.88 0.90 5.79%
Adjusted Per Share Value based on latest NOSH - 81,911
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 80.40 82.06 76.83 75.61 80.46 59.62 54.35 6.45%
EPS 1.37 0.76 1.31 2.72 3.26 1.80 -2.88 -
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.2834 1.2871 1.2414 0.9085 0.8901 0.8807 0.8989 5.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/09/08 28/09/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.72 0.62 0.63 0.57 0.63 0.70 1.00 -
P/RPS 0.90 0.76 0.82 0.75 0.78 1.18 1.84 -10.79%
P/EPS 52.55 81.58 48.09 20.96 19.33 38.89 -34.72 -
EY 1.90 1.23 2.08 4.77 5.17 2.57 -2.88 -
DY 0.00 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 0.56 0.48 0.51 0.63 0.71 0.80 1.11 -10.35%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 24/11/08 20/11/07 22/08/06 24/08/05 23/08/04 27/08/03 23/08/02 -
Price 0.47 0.67 0.62 0.58 0.60 0.74 0.88 -
P/RPS 0.59 0.82 0.81 0.77 0.75 1.24 1.62 -14.90%
P/EPS 34.31 88.16 47.33 21.32 18.40 41.11 -30.56 -
EY 2.91 1.13 2.11 4.69 5.43 2.43 -3.27 -
DY 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.37 0.52 0.50 0.64 0.67 0.84 0.98 -14.41%

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