[JERASIA] QoQ Annualized Quarter Result on 30-Jun-2000 [#2]

Announcement Date
25-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Jun-2000 [#2]
Profit Trend
QoQ- 83.49%
YoY- 943.65%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 243,640 178,576 145,209 85,808 25,684 15,862 12,544 -2.96%
PBT 16,020 15,187 12,498 8,270 3,476 -11,670 -752 -
Tax -2,924 -3,100 -2,298 -1,892 0 11,670 752 -
NP 13,096 12,087 10,200 6,378 3,476 0 0 -100.00%
-
NP to SH 13,096 12,087 10,200 6,378 3,476 -11,673 -756 -
-
Tax Rate 18.25% 20.41% 18.39% 22.88% 0.00% - - -
Total Cost 230,544 166,489 135,009 79,430 22,208 15,862 12,544 -2.91%
-
Net Worth 67,285 64,004 60,740 55,746 0 0 0 -100.00%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 67,285 64,004 60,740 55,746 0 0 0 -100.00%
NOSH 82,055 82,057 82,081 81,979 19,977 19,997 20,000 -1.42%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 5.38% 6.77% 7.02% 7.43% 13.53% 0.00% 0.00% -
ROE 19.46% 18.88% 16.79% 11.44% 0.00% 0.00% 0.00% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 296.92 217.62 176.91 104.67 128.57 79.32 62.72 -1.56%
EPS 15.96 14.73 12.43 7.78 17.40 -58.37 -3.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.78 0.74 0.68 0.00 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 81,979
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 296.96 217.65 176.99 104.59 31.30 19.33 15.29 -2.96%
EPS 15.96 14.73 12.43 7.77 4.24 -14.23 -0.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8201 0.7801 0.7403 0.6794 0.00 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 - - - -
Price 0.88 1.05 1.55 2.11 0.00 0.00 0.00 -
P/RPS 0.30 0.48 0.88 2.02 0.00 0.00 0.00 -100.00%
P/EPS 5.51 7.13 12.47 27.12 0.00 0.00 0.00 -100.00%
EY 18.14 14.03 8.02 3.69 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.35 2.09 3.10 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date 30/05/01 27/02/01 21/11/00 25/08/00 31/05/00 29/02/00 27/12/99 -
Price 0.92 0.98 1.30 1.85 0.00 0.00 0.00 -
P/RPS 0.31 0.45 0.73 1.77 0.00 0.00 0.00 -100.00%
P/EPS 5.76 6.65 10.46 23.78 0.00 0.00 0.00 -100.00%
EY 17.35 15.03 9.56 4.21 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.26 1.76 2.72 0.00 0.00 0.00 -100.00%

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