[JERASIA] YoY Quarter Result on 30-Sep-2005 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 4.17%
YoY- 63.8%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 67,660 79,454 85,088 71,409 64,359 50,587 36,916 8.70%
PBT 865 666 2,317 2,630 1,545 1,008 99 34.80%
Tax -88 -164 -122 -309 -128 -591 -480 -20.84%
NP 777 502 2,195 2,321 1,417 417 -381 -
-
NP to SH 777 502 2,195 2,321 1,417 417 -381 -
-
Tax Rate 10.17% 24.62% 5.27% 11.75% 8.28% 58.63% 484.85% -
Total Cost 66,883 78,952 82,893 69,088 62,942 50,170 37,297 8.37%
-
Net Worth 104,690 106,160 106,473 74,632 73,716 69,500 69,573 5.79%
Dividend
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 2,452 - -
Div Payout % - - - - - 588.24% - -
Equity
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 104,690 106,160 106,473 74,632 73,716 69,500 69,573 5.79%
NOSH 81,789 82,295 81,902 82,014 81,907 81,764 82,826 -0.17%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 1.15% 0.63% 2.58% 3.25% 2.20% 0.82% -1.03% -
ROE 0.74% 0.47% 2.06% 3.11% 1.92% 0.60% -0.55% -
Per Share
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 82.72 96.55 103.89 87.07 78.58 61.87 44.57 8.89%
EPS 0.95 0.61 2.68 2.83 1.73 0.51 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.28 1.29 1.30 0.91 0.90 0.85 0.84 5.97%
Adjusted Per Share Value based on latest NOSH - 82,014
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 82.47 96.84 103.71 87.04 78.44 61.66 44.99 8.70%
EPS 0.95 0.61 2.68 2.83 1.73 0.51 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 2.99 0.00 -
NAPS 1.276 1.2939 1.2977 0.9096 0.8985 0.8471 0.848 5.79%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.31 0.50 0.57 0.59 0.64 0.71 0.70 -
P/RPS 0.37 0.52 0.55 0.68 0.81 1.15 1.57 -18.05%
P/EPS 32.63 81.97 21.27 20.85 36.99 139.22 -152.17 -
EY 3.06 1.22 4.70 4.80 2.70 0.72 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 4.23 0.00 -
P/NAPS 0.24 0.39 0.44 0.65 0.71 0.84 0.83 -15.71%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/02/10 25/02/09 25/02/08 25/11/05 25/11/04 20/11/03 27/11/02 -
Price 0.35 0.60 0.55 0.56 0.68 0.72 0.70 -
P/RPS 0.42 0.62 0.53 0.64 0.87 1.16 1.57 -16.61%
P/EPS 36.84 98.36 20.52 19.79 39.31 141.18 -152.17 -
EY 2.71 1.02 4.87 5.05 2.54 0.71 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.27 0.47 0.42 0.62 0.76 0.85 0.83 -14.33%

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