[JERASIA] YoY Quarter Result on 30-Sep-2007 [#2]

Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -45.24%
YoY- 91.74%
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 66,885 56,114 65,964 67,327 63,032 62,032 66,017 0.20%
PBT 1,110 394 1,306 945 1,455 2,626 3,202 -15.58%
Tax -157 -88 -179 -318 -379 -398 -527 -17.60%
NP 953 306 1,127 627 1,076 2,228 2,675 -15.21%
-
NP to SH 953 306 1,127 627 1,076 2,228 2,675 -15.21%
-
Tax Rate 14.14% 22.34% 13.71% 33.65% 26.05% 15.16% 16.46% -
Total Cost 65,932 55,808 64,837 66,700 61,956 59,804 63,342 0.64%
-
Net Worth 105,158 105,032 105,296 105,599 101,850 74,539 73,029 6.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - 2,461 -
Div Payout % - - - - - - 92.02% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 105,158 105,032 105,296 105,599 101,850 74,539 73,029 6.00%
NOSH 82,155 82,702 82,262 82,500 82,137 81,911 82,055 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 1.42% 0.55% 1.71% 0.93% 1.71% 3.59% 4.05% -
ROE 0.91% 0.29% 1.07% 0.59% 1.06% 2.99% 3.66% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 81.41 67.85 80.19 81.61 76.74 75.73 80.45 0.18%
EPS 1.16 0.37 1.37 0.76 1.31 2.72 3.26 -15.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.28 1.27 1.28 1.28 1.24 0.91 0.89 5.98%
Adjusted Per Share Value based on latest NOSH - 82,500
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 81.52 68.39 80.40 82.06 76.83 75.61 80.46 0.20%
EPS 1.16 0.37 1.37 0.76 1.31 2.72 3.26 -15.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.2817 1.2802 1.2834 1.2871 1.2414 0.9085 0.8901 6.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 30/06/05 30/06/04 -
Price 0.29 0.30 0.72 0.62 0.63 0.57 0.63 -
P/RPS 0.36 0.44 0.90 0.76 0.82 0.75 0.78 -11.62%
P/EPS 25.00 81.08 52.55 81.58 48.09 20.96 19.33 4.19%
EY 4.00 1.23 1.90 1.23 2.08 4.77 5.17 -4.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 0.23 0.24 0.56 0.48 0.51 0.63 0.71 -16.49%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Date 25/11/10 30/11/09 24/11/08 20/11/07 22/08/06 24/08/05 23/08/04 -
Price 0.28 0.49 0.47 0.67 0.62 0.58 0.60 -
P/RPS 0.34 0.72 0.59 0.82 0.81 0.77 0.75 -11.88%
P/EPS 24.14 132.43 34.31 88.16 47.33 21.32 18.40 4.43%
EY 4.14 0.76 2.91 1.13 2.11 4.69 5.43 -4.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.22 0.39 0.37 0.52 0.50 0.64 0.67 -16.30%

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