[JERASIA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 29.6%
YoY- 62.89%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 288,292 257,948 248,039 198,421 164,875 207,828 108,907 14.36%
PBT 7,075 7,738 10,862 5,225 7,195 13,459 9,374 -3.80%
Tax -1,061 -553 -2,121 -1,731 -5,050 -4,343 -1,724 -6.47%
NP 6,014 7,185 8,741 3,494 2,145 9,116 7,650 -3.26%
-
NP to SH 6,014 7,185 8,741 3,494 2,145 9,116 7,650 -3.26%
-
Tax Rate 15.00% 7.15% 19.53% 33.13% 70.19% 32.27% 18.39% -
Total Cost 282,278 250,763 239,298 194,927 162,730 198,712 101,257 15.17%
-
Net Worth 106,473 74,632 73,716 69,500 69,573 68,154 60,682 8.05%
Dividend
31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 2,468 2,461 2,452 4,141 - - -
Div Payout % - 34.35% 28.16% 70.20% 193.07% - - -
Equity
31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 106,473 74,632 73,716 69,500 69,573 68,154 60,682 8.05%
NOSH 81,902 82,014 81,907 81,764 82,826 81,136 82,003 -0.01%
Ratio Analysis
31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.09% 2.79% 3.52% 1.76% 1.30% 4.39% 7.02% -
ROE 5.65% 9.63% 11.86% 5.03% 3.08% 13.38% 12.61% -
Per Share
31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 351.99 314.52 302.83 242.67 199.06 256.15 132.81 14.37%
EPS 7.34 8.76 10.67 4.27 2.59 11.24 9.33 -3.25%
DPS 0.00 3.00 3.00 3.00 5.00 0.00 0.00 -
NAPS 1.30 0.91 0.90 0.85 0.84 0.84 0.74 8.07%
Adjusted Per Share Value based on latest NOSH - 81,764
31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 351.38 314.39 302.32 241.84 200.95 253.31 132.74 14.36%
EPS 7.33 8.76 10.65 4.26 2.61 11.11 9.32 -3.25%
DPS 0.00 3.01 3.00 2.99 5.05 0.00 0.00 -
NAPS 1.2977 0.9096 0.8985 0.8471 0.848 0.8307 0.7396 8.05%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.57 0.59 0.64 0.71 0.70 0.83 1.55 -
P/RPS 0.16 0.19 0.21 0.29 0.35 0.32 1.17 -23.98%
P/EPS 7.76 6.73 6.00 16.62 27.03 7.39 16.62 -9.96%
EY 12.88 14.85 16.67 6.02 3.70 13.54 6.02 11.05%
DY 0.00 5.08 4.69 4.23 7.14 0.00 0.00 -
P/NAPS 0.44 0.65 0.71 0.84 0.83 0.99 2.09 -19.32%
Price Multiplier on Announcement Date
31/12/07 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/02/08 25/11/05 25/11/04 20/11/03 27/11/02 28/11/01 21/11/00 -
Price 0.55 0.56 0.68 0.72 0.70 1.06 1.30 -
P/RPS 0.16 0.18 0.22 0.30 0.35 0.41 0.98 -22.10%
P/EPS 7.49 6.39 6.37 16.85 27.03 9.43 13.94 -8.20%
EY 13.35 15.64 15.69 5.94 3.70 10.60 7.18 8.92%
DY 0.00 5.36 4.41 4.17 7.14 0.00 0.00 -
P/NAPS 0.42 0.62 0.76 0.85 0.83 1.26 1.76 -17.92%

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