[JERASIA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 46.62%
YoY- 630.33%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 281,601 268,090 254,359 206,377 172,588 184,561 178,576 6.48%
PBT -277 10,153 9,006 7,452 3,407 12,264 15,187 -
Tax 261 -2,009 -839 -2,329 -4,373 -3,900 -3,100 -
NP -16 8,144 8,167 5,123 -966 8,364 12,087 -
-
NP to SH -16 8,080 8,167 5,123 -966 8,364 12,087 -
-
Tax Rate - 19.79% 9.32% 31.25% 128.35% 31.80% 20.41% -
Total Cost 281,617 259,946 246,192 201,254 173,554 176,197 166,489 7.51%
-
Net Worth 101,833 103,254 74,045 70,430 68,879 72,222 63,971 6.62%
Dividend
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 4,929 2,452 4,141 - - -
Div Payout % - - 60.36% 47.88% 0.00% - - -
Equity
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 101,833 103,254 74,045 70,430 68,879 72,222 63,971 6.62%
NOSH 82,123 81,948 82,272 81,895 82,000 82,071 82,014 0.01%
Ratio Analysis
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.01% 3.04% 3.21% 2.48% -0.56% 4.53% 6.77% -
ROE -0.02% 7.83% 11.03% 7.27% -1.40% 11.58% 18.89% -
Per Share
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 342.90 327.15 309.17 252.00 210.47 224.88 217.74 6.46%
EPS -0.02 9.86 9.93 6.26 -1.18 10.19 14.74 -
DPS 0.00 0.00 6.00 3.00 5.00 0.00 0.00 -
NAPS 1.24 1.26 0.90 0.86 0.84 0.88 0.78 6.60%
Adjusted Per Share Value based on latest NOSH - 81,895
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 343.22 326.76 310.02 251.54 210.36 224.95 217.65 6.48%
EPS -0.02 9.85 9.95 6.24 -1.18 10.19 14.73 -
DPS 0.00 0.00 6.01 2.99 5.05 0.00 0.00 -
NAPS 1.2412 1.2585 0.9025 0.8584 0.8395 0.8803 0.7797 6.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 31/03/08 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.65 0.57 0.62 0.72 0.72 1.12 1.05 -
P/RPS 0.19 0.17 0.20 0.29 0.34 0.50 0.48 -11.99%
P/EPS -3,336.28 5.78 6.25 11.51 -61.12 10.99 7.12 -
EY -0.03 17.30 16.01 8.69 -1.64 9.10 14.04 -
DY 0.00 0.00 9.68 4.17 6.94 0.00 0.00 -
P/NAPS 0.52 0.45 0.69 0.84 0.86 1.27 1.35 -12.32%
Price Multiplier on Announcement Date
31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 26/05/08 24/02/06 17/02/05 26/02/04 21/02/03 26/02/02 27/02/01 -
Price 0.50 0.59 0.62 0.71 0.66 0.99 0.98 -
P/RPS 0.15 0.18 0.20 0.28 0.31 0.44 0.45 -14.05%
P/EPS -2,566.37 5.98 6.25 11.35 -56.02 9.71 6.65 -
EY -0.04 16.71 16.01 8.81 -1.78 10.29 15.04 -
DY 0.00 0.00 9.68 4.23 7.58 0.00 0.00 -
P/NAPS 0.40 0.47 0.69 0.83 0.79 1.13 1.26 -14.63%

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