[JERASIA] YoY Quarter Result on 31-Mar-2004 [#1]

Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 11.03%
YoY- 138.63%
View:
Show?
Quarter Result
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 63,706 66,223 56,116 55,592 44,802 36,964 60,910 0.72%
PBT 1,454 1,487 1,281 3,058 1,349 1,660 4,005 -14.96%
Tax -309 -347 -274 -612 -324 -459 -731 -12.86%
NP 1,145 1,140 1,007 2,446 1,025 1,201 3,274 -15.46%
-
NP to SH 1,145 1,140 1,007 2,446 1,025 1,201 3,274 -15.46%
-
Tax Rate 21.25% 23.34% 21.39% 20.01% 24.02% 27.65% 18.25% -
Total Cost 62,561 65,083 55,109 53,146 43,777 35,763 57,636 1.32%
-
Net Worth 103,867 103,338 74,501 72,230 70,520 74,034 67,285 7.19%
Dividend
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 103,867 103,338 74,501 72,230 70,520 74,034 67,285 7.19%
NOSH 81,785 82,014 81,869 82,080 82,000 82,260 82,055 -0.05%
Ratio Analysis
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.80% 1.72% 1.79% 4.40% 2.29% 3.25% 5.38% -
ROE 1.10% 1.10% 1.35% 3.39% 1.45% 1.62% 4.87% -
Per Share
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 77.89 80.75 68.54 67.73 54.64 44.94 74.23 0.77%
EPS 1.40 1.39 1.23 2.98 1.25 1.46 3.99 -15.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 0.91 0.88 0.86 0.90 0.82 7.24%
Adjusted Per Share Value based on latest NOSH - 82,080
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 77.65 80.71 68.40 67.76 54.61 45.05 74.24 0.72%
EPS 1.40 1.39 1.23 2.98 1.25 1.46 3.99 -15.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.266 1.2595 0.908 0.8804 0.8595 0.9024 0.8201 7.19%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/06/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.65 0.58 0.62 0.66 0.62 1.00 0.88 -
P/RPS 0.83 0.72 0.90 0.97 1.13 2.23 1.19 -5.59%
P/EPS 46.43 41.73 50.41 22.15 49.60 68.49 22.06 12.64%
EY 2.15 2.40 1.98 4.52 2.02 1.46 4.53 -11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.68 0.75 0.72 1.11 1.07 -11.17%
Price Multiplier on Announcement Date
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 23/08/07 24/05/06 27/05/05 26/05/04 27/05/03 21/05/02 30/05/01 -
Price 0.60 0.62 0.58 0.68 0.62 1.08 0.92 -
P/RPS 0.77 0.77 0.85 1.00 1.13 2.40 1.24 -7.33%
P/EPS 42.86 44.60 47.15 22.82 49.60 73.97 23.06 10.42%
EY 2.33 2.24 2.12 4.38 2.02 1.35 4.34 -9.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.64 0.77 0.72 1.20 1.12 -12.96%

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