[JERASIA] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -47.03%
YoY- 239.81%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 79,454 85,088 71,409 64,359 50,587 36,916 28,250 15.31%
PBT 666 2,317 2,630 1,545 1,008 99 1,485 -10.46%
Tax -164 -122 -309 -128 -591 -480 -1,128 -23.33%
NP 502 2,195 2,321 1,417 417 -381 357 4.80%
-
NP to SH 502 2,195 2,321 1,417 417 -381 357 4.80%
-
Tax Rate 24.62% 5.27% 11.75% 8.28% 58.63% 484.85% 75.96% -
Total Cost 78,952 82,893 69,088 62,942 50,170 37,297 27,893 15.41%
-
Net Worth 106,160 106,473 74,632 73,716 69,500 69,573 68,154 6.29%
Dividend
31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 2,452 - - -
Div Payout % - - - - 588.24% - - -
Equity
31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 106,160 106,473 74,632 73,716 69,500 69,573 68,154 6.29%
NOSH 82,295 81,902 82,014 81,907 81,764 82,826 81,136 0.19%
Ratio Analysis
31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.63% 2.58% 3.25% 2.20% 0.82% -1.03% 1.26% -
ROE 0.47% 2.06% 3.11% 1.92% 0.60% -0.55% 0.52% -
Per Share
31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 96.55 103.89 87.07 78.58 61.87 44.57 34.82 15.08%
EPS 0.61 2.68 2.83 1.73 0.51 -0.46 0.44 4.60%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.29 1.30 0.91 0.90 0.85 0.84 0.84 6.08%
Adjusted Per Share Value based on latest NOSH - 81,907
31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 96.84 103.71 87.04 78.44 61.66 44.99 34.43 15.31%
EPS 0.61 2.68 2.83 1.73 0.51 -0.46 0.44 4.60%
DPS 0.00 0.00 0.00 0.00 2.99 0.00 0.00 -
NAPS 1.2939 1.2977 0.9096 0.8985 0.8471 0.848 0.8307 6.29%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.50 0.57 0.59 0.64 0.71 0.70 0.83 -
P/RPS 0.52 0.55 0.68 0.81 1.15 1.57 2.38 -18.90%
P/EPS 81.97 21.27 20.85 36.99 139.22 -152.17 188.64 -10.84%
EY 1.22 4.70 4.80 2.70 0.72 -0.66 0.53 12.17%
DY 0.00 0.00 0.00 0.00 4.23 0.00 0.00 -
P/NAPS 0.39 0.44 0.65 0.71 0.84 0.83 0.99 -12.04%
Price Multiplier on Announcement Date
31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 25/02/09 25/02/08 25/11/05 25/11/04 20/11/03 27/11/02 28/11/01 -
Price 0.60 0.55 0.56 0.68 0.72 0.70 1.06 -
P/RPS 0.62 0.53 0.64 0.87 1.16 1.57 3.04 -19.67%
P/EPS 98.36 20.52 19.79 39.31 141.18 -152.17 240.91 -11.61%
EY 1.02 4.87 5.05 2.54 0.71 -0.66 0.42 13.00%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.47 0.42 0.62 0.76 0.85 0.83 1.26 -12.70%

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