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

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 4.79%
YoY- 29.5%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 272,183 253,690 280,086 284,087 279,197 250,898 234,267 2.42%
PBT 3,145 -1,734 -8 7,021 9,188 6,653 10,325 -17.30%
Tax -1,373 935 354 -459 -2,063 -372 -2,584 -9.61%
NP 1,772 -799 346 6,562 7,125 6,281 7,741 -21.00%
-
NP to SH 1,772 -799 346 6,562 7,061 6,281 7,741 -21.00%
-
Tax Rate 43.66% - - 6.54% 22.45% 5.59% 25.03% -
Total Cost 270,411 254,489 279,740 277,525 272,072 244,617 226,526 2.87%
-
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 - - - - - 2,468 4,914 -
Div Payout % - - - - - 39.30% 63.49% -
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 0.65% -0.31% 0.12% 2.31% 2.55% 2.50% 3.30% -
ROE 1.69% -0.76% 0.33% 6.21% 6.93% 8.43% 10.60% -
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 331.30 306.75 340.48 344.35 339.91 306.30 285.50 2.40%
EPS 2.16 -0.97 0.42 7.95 8.60 7.67 9.43 -20.99%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 6.00 -
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 331.74 309.20 341.38 346.25 340.29 305.80 285.53 2.42%
EPS 2.16 -0.97 0.42 8.00 8.61 7.66 9.43 -20.99%
DPS 0.00 0.00 0.00 0.00 0.00 3.01 5.99 -
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 0.09 0.10 0.21 0.18 0.19 0.19 0.22 -13.31%
P/EPS 13.45 -31.05 171.18 7.79 7.33 7.43 6.68 11.83%
EY 7.44 -3.22 0.58 12.83 13.65 13.45 14.97 -10.57%
DY 0.00 0.00 0.00 0.00 0.00 5.26 9.52 -
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 0.08 0.16 0.14 0.19 0.18 0.19 0.21 -14.29%
P/EPS 12.98 -50.72 111.74 8.42 7.21 7.56 6.36 12.08%
EY 7.70 -1.97 0.89 11.87 13.87 13.22 15.72 -10.78%
DY 0.00 0.00 0.00 0.00 0.00 5.17 10.00 -
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