[JERASIA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
17-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.92%
YoY- 59.42%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 189,557 118,148 56,116 254,359 185,968 121,609 55,592 126.37%
PBT 6,537 3,907 1,281 9,006 7,805 6,260 3,058 65.86%
Tax -981 -672 -274 -839 -1,267 -1,139 -612 36.92%
NP 5,556 3,235 1,007 8,167 6,538 5,121 2,446 72.71%
-
NP to SH 5,556 3,235 1,007 8,167 6,538 5,121 2,446 72.71%
-
Tax Rate 15.01% 17.20% 21.39% 9.32% 16.23% 18.19% 20.01% -
Total Cost 184,001 114,913 55,109 246,192 179,430 116,488 53,146 128.68%
-
Net Worth 74,681 74,717 74,501 73,872 73,829 73,039 72,230 2.24%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 4,924 - 2,462 - -
Div Payout % - - - 60.30% - 48.08% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 74,681 74,717 74,501 73,872 73,829 73,039 72,230 2.24%
NOSH 82,067 82,106 81,869 82,080 82,032 82,067 82,080 -0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.93% 2.74% 1.79% 3.21% 3.52% 4.21% 4.40% -
ROE 7.44% 4.33% 1.35% 11.06% 8.86% 7.01% 3.39% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 230.98 143.90 68.54 309.89 226.70 148.18 67.73 126.39%
EPS 6.77 3.94 1.23 9.95 7.97 6.24 2.98 72.72%
DPS 0.00 0.00 0.00 6.00 0.00 3.00 0.00 -
NAPS 0.91 0.91 0.91 0.90 0.90 0.89 0.88 2.25%
Adjusted Per Share Value based on latest NOSH - 82,272
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 231.04 144.00 68.40 310.02 226.66 148.22 67.76 126.36%
EPS 6.77 3.94 1.23 9.95 7.97 6.24 2.98 72.72%
DPS 0.00 0.00 0.00 6.00 0.00 3.00 0.00 -
NAPS 0.9102 0.9107 0.908 0.9004 0.8999 0.8902 0.8804 2.24%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.59 0.57 0.62 0.62 0.64 0.63 0.66 -
P/RPS 0.26 0.40 0.90 0.20 0.28 0.43 0.97 -58.39%
P/EPS 8.71 14.47 50.41 6.23 8.03 10.10 22.15 -46.29%
EY 11.47 6.91 1.98 16.05 12.45 9.90 4.52 85.93%
DY 0.00 0.00 0.00 9.68 0.00 4.76 0.00 -
P/NAPS 0.65 0.63 0.68 0.69 0.71 0.71 0.75 -9.09%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 24/08/05 27/05/05 17/02/05 25/11/04 23/08/04 26/05/04 -
Price 0.56 0.58 0.58 0.62 0.68 0.60 0.68 -
P/RPS 0.24 0.40 0.85 0.20 0.30 0.40 1.00 -61.34%
P/EPS 8.27 14.72 47.15 6.23 8.53 9.62 22.82 -49.13%
EY 12.09 6.79 2.12 16.05 11.72 10.40 4.38 96.65%
DY 0.00 0.00 0.00 9.68 0.00 5.00 0.00 -
P/NAPS 0.62 0.64 0.64 0.69 0.76 0.67 0.77 -13.43%

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