[JERASIA] YoY TTM Result on 30-Jun-2008 [#1]

Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -862.5%
YoY- -102.46%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 CAGR
Revenue 291,644 261,412 263,540 281,449 284,294 278,197 254,883 2.17%
PBT 8,204 2,429 -822 -369 6,779 10,359 7,229 2.04%
Tax -2,957 -1,304 844 215 -517 -2,082 -501 32.83%
NP 5,247 1,125 22 -154 6,262 8,277 6,728 -3.89%
-
NP to SH 5,247 1,125 22 -154 6,262 8,213 6,728 -3.89%
-
Tax Rate 36.04% 53.68% - - 7.63% 20.10% 6.93% -
Total Cost 286,397 260,287 263,518 281,603 278,032 269,920 248,155 2.31%
-
Net Worth 109,227 103,918 106,829 103,156 103,867 103,338 74,501 6.31%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 CAGR
Div - - - - - - 4,929 -
Div Payout % - - - - - - 73.27% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 CAGR
Net Worth 109,227 103,918 106,829 103,156 103,867 103,338 74,501 6.31%
NOSH 82,126 81,825 84,117 81,869 81,785 82,014 81,869 0.05%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 CAGR
NP Margin 1.80% 0.43% 0.01% -0.05% 2.20% 2.98% 2.64% -
ROE 4.80% 1.08% 0.02% -0.15% 6.03% 7.95% 9.03% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 CAGR
RPS 355.12 319.48 313.30 343.78 347.61 339.21 311.33 2.12%
EPS 6.39 1.37 0.03 -0.19 7.66 10.01 8.22 -3.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.33 1.27 1.27 1.26 1.27 1.26 0.91 6.25%
Adjusted Per Share Value based on latest NOSH - 81,869
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 CAGR
RPS 355.46 318.62 321.21 343.04 346.51 339.07 310.66 2.17%
EPS 6.40 1.37 0.03 -0.19 7.63 10.01 8.20 -3.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.01 -
NAPS 1.3313 1.2666 1.3021 1.2573 1.266 1.2595 0.908 6.31%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 31/03/06 31/03/05 -
Price 0.33 0.26 0.32 0.55 0.65 0.58 0.62 -
P/RPS 0.09 0.08 0.10 0.16 0.19 0.17 0.20 -11.98%
P/EPS 5.17 18.91 1,223.53 -292.39 8.49 5.79 7.54 -5.85%
EY 19.36 5.29 0.08 -0.34 11.78 17.27 13.25 6.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.68 -
P/NAPS 0.25 0.20 0.25 0.44 0.51 0.46 0.68 -14.78%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 CAGR
Date 25/08/11 25/08/10 26/08/09 27/08/08 23/08/07 24/05/06 27/05/05 -
Price 0.31 0.26 0.40 0.45 0.60 0.62 0.58 -
P/RPS 0.09 0.08 0.13 0.13 0.17 0.18 0.19 -11.26%
P/EPS 4.85 18.91 1,529.41 -239.23 7.84 6.19 7.06 -5.82%
EY 20.61 5.29 0.07 -0.42 12.76 16.15 14.17 6.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.34 -
P/NAPS 0.23 0.20 0.31 0.36 0.47 0.49 0.64 -15.09%

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