[JERASIA] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
23-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 18.29%
YoY- 187.13%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 284,087 279,197 250,898 234,267 184,750 156,209 245,581 2.35%
PBT 7,021 9,188 6,653 10,325 4,316 8,581 17,213 -13.35%
Tax -459 -2,063 -372 -2,584 -1,620 -5,698 -3,993 -29.23%
NP 6,562 7,125 6,281 7,741 2,696 2,883 13,220 -10.59%
-
NP to SH 6,562 7,061 6,281 7,741 2,696 2,883 13,220 -10.59%
-
Tax Rate 6.54% 22.45% 5.59% 25.03% 37.53% 66.40% 23.20% -
Total Cost 277,525 272,072 244,617 226,526 182,054 153,326 232,361 2.88%
-
Net Worth 105,599 101,850 74,539 73,029 72,257 73,749 67,956 7.30%
Dividend
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 2,468 4,914 - - - -
Div Payout % - - 39.30% 63.49% - - - -
Equity
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 105,599 101,850 74,539 73,029 72,257 73,749 67,956 7.30%
NOSH 82,500 82,137 81,911 82,055 82,111 81,944 81,875 0.12%
Ratio Analysis
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 2.31% 2.55% 2.50% 3.30% 1.46% 1.85% 5.38% -
ROE 6.21% 6.93% 8.43% 10.60% 3.73% 3.91% 19.45% -
Per Share
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 344.35 339.91 306.30 285.50 225.00 190.63 299.95 2.23%
EPS 7.95 8.60 7.67 9.43 3.28 3.52 16.15 -10.71%
DPS 0.00 0.00 3.00 6.00 0.00 0.00 0.00 -
NAPS 1.28 1.24 0.91 0.89 0.88 0.90 0.83 7.17%
Adjusted Per Share Value based on latest NOSH - 82,055
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 346.25 340.29 305.80 285.53 225.18 190.39 299.32 2.35%
EPS 8.00 8.61 7.66 9.43 3.29 3.51 16.11 -10.58%
DPS 0.00 0.00 3.01 5.99 0.00 0.00 0.00 -
NAPS 1.2871 1.2414 0.9085 0.8901 0.8807 0.8989 0.8283 7.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/09/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.62 0.63 0.57 0.63 0.70 1.00 0.98 -
P/RPS 0.18 0.19 0.19 0.22 0.31 0.52 0.33 -9.23%
P/EPS 7.79 7.33 7.43 6.68 21.32 28.42 6.07 4.06%
EY 12.83 13.65 13.45 14.97 4.69 3.52 16.48 -3.92%
DY 0.00 0.00 5.26 9.52 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.63 0.71 0.80 1.11 1.18 -13.39%
Price Multiplier on Announcement Date
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 20/11/07 22/08/06 24/08/05 23/08/04 27/08/03 23/08/02 29/08/01 -
Price 0.67 0.62 0.58 0.60 0.74 0.88 1.26 -
P/RPS 0.19 0.18 0.19 0.21 0.33 0.46 0.42 -11.91%
P/EPS 8.42 7.21 7.56 6.36 22.54 25.01 7.80 1.23%
EY 11.87 13.87 13.22 15.72 4.44 4.00 12.81 -1.21%
DY 0.00 0.00 5.17 10.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.64 0.67 0.84 0.98 1.52 -15.75%

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