[JERASIA] QoQ Quarter 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- 428.3%
YoY- 283.8%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 64,359 66,017 55,592 62,071 50,587 48,917 44,802 27.22%
PBT 1,545 3,202 3,058 3,057 1,008 2,038 1,349 9.43%
Tax -128 -527 -612 -854 -591 -560 -324 -46.06%
NP 1,417 2,675 2,446 2,203 417 1,478 1,025 24.02%
-
NP to SH 1,417 2,675 2,446 2,203 417 1,478 1,025 24.02%
-
Tax Rate 8.28% 16.46% 20.01% 27.94% 58.63% 27.48% 24.02% -
Total Cost 62,942 63,342 53,146 59,868 50,170 47,439 43,777 27.30%
-
Net Worth 73,716 73,029 72,230 70,430 69,500 72,257 70,520 2.99%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 2,461 - - 2,452 - - -
Div Payout % - 92.02% - - 588.24% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 73,716 73,029 72,230 70,430 69,500 72,257 70,520 2.99%
NOSH 81,907 82,055 82,080 81,895 81,764 82,111 82,000 -0.07%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.20% 4.05% 4.40% 3.55% 0.82% 3.02% 2.29% -
ROE 1.92% 3.66% 3.39% 3.13% 0.60% 2.05% 1.45% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 78.58 80.45 67.73 75.79 61.87 59.57 54.64 27.32%
EPS 1.73 3.26 2.98 2.69 0.51 1.80 1.25 24.11%
DPS 0.00 3.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.90 0.89 0.88 0.86 0.85 0.88 0.86 3.06%
Adjusted Per Share Value based on latest NOSH - 81,895
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 78.44 80.46 67.76 75.65 61.66 59.62 54.61 27.22%
EPS 1.73 3.26 2.98 2.69 0.51 1.80 1.25 24.11%
DPS 0.00 3.00 0.00 0.00 2.99 0.00 0.00 -
NAPS 0.8985 0.8901 0.8804 0.8584 0.8471 0.8807 0.8595 2.99%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.64 0.63 0.66 0.72 0.71 0.70 0.62 -
P/RPS 0.81 0.78 0.97 0.95 1.15 1.18 1.13 -19.85%
P/EPS 36.99 19.33 22.15 26.77 139.22 38.89 49.60 -17.71%
EY 2.70 5.17 4.52 3.74 0.72 2.57 2.02 21.27%
DY 0.00 4.76 0.00 0.00 4.23 0.00 0.00 -
P/NAPS 0.71 0.71 0.75 0.84 0.84 0.80 0.72 -0.92%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 23/08/04 26/05/04 26/02/04 20/11/03 27/08/03 27/05/03 -
Price 0.68 0.60 0.68 0.71 0.72 0.74 0.62 -
P/RPS 0.87 0.75 1.00 0.94 1.16 1.24 1.13 -15.95%
P/EPS 39.31 18.40 22.82 26.39 141.18 41.11 49.60 -14.32%
EY 2.54 5.43 4.38 3.79 0.71 2.43 2.02 16.45%
DY 0.00 5.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.76 0.67 0.77 0.83 0.85 0.84 0.72 3.66%

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