[JERASIA] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 78.18%
YoY- 52.1%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 320,942 319,885 318,232 333,436 316,614 311,714 292,284 6.42%
PBT 10,118 13,050 14,948 20,088 12,343 14,084 11,250 -6.81%
Tax -3,123 -2,756 -3,226 -5,048 -3,902 -3,721 -2,148 28.30%
NP 6,995 10,294 11,722 15,040 8,441 10,362 9,102 -16.08%
-
NP to SH 6,995 10,294 11,722 15,040 8,441 10,362 9,102 -16.08%
-
Tax Rate 30.87% 21.12% 21.58% 25.13% 31.61% 26.42% 19.09% -
Total Cost 313,947 309,590 306,510 318,396 308,173 301,352 283,182 7.11%
-
Net Worth 119,787 120,607 118,146 118,146 114,043 113,256 110,699 5.39%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - 2,461 1,094 1,639 -
Div Payout % - - - - 29.16% 10.56% 18.02% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 119,787 120,607 118,146 118,146 114,043 113,256 110,699 5.39%
NOSH 82,046 82,046 82,046 82,046 82,046 82,069 81,999 0.03%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.18% 3.22% 3.68% 4.51% 2.67% 3.32% 3.11% -
ROE 5.84% 8.54% 9.92% 12.73% 7.40% 9.15% 8.22% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 391.17 389.89 387.87 406.40 385.90 379.82 356.44 6.38%
EPS 8.53 12.55 14.28 18.32 10.29 12.63 11.10 -16.08%
DPS 0.00 0.00 0.00 0.00 3.00 1.33 2.00 -
NAPS 1.46 1.47 1.44 1.44 1.39 1.38 1.35 5.35%
Adjusted Per Share Value based on latest NOSH - 82,046
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 391.17 389.89 387.87 406.40 385.90 379.93 356.24 6.42%
EPS 8.53 12.55 14.28 18.32 10.29 12.63 11.09 -16.03%
DPS 0.00 0.00 0.00 0.00 3.00 1.33 2.00 -
NAPS 1.46 1.47 1.44 1.44 1.39 1.3804 1.3492 5.39%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.43 0.56 0.56 0.44 0.44 0.30 0.29 -
P/RPS 0.11 0.14 0.14 0.11 0.11 0.08 0.08 23.62%
P/EPS 5.04 4.46 3.92 2.40 4.28 2.38 2.61 55.00%
EY 19.83 22.41 25.51 41.66 23.38 42.09 38.28 -35.47%
DY 0.00 0.00 0.00 0.00 6.82 4.44 6.90 -
P/NAPS 0.29 0.38 0.39 0.31 0.32 0.22 0.21 23.98%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 27/11/12 28/08/12 31/05/12 28/02/12 24/11/11 -
Price 0.53 0.48 0.50 0.49 0.48 0.40 0.39 -
P/RPS 0.14 0.12 0.13 0.12 0.12 0.11 0.11 17.42%
P/EPS 6.22 3.83 3.50 2.67 4.67 3.17 3.51 46.38%
EY 16.09 26.14 28.57 37.41 21.43 31.57 28.46 -31.60%
DY 0.00 0.00 0.00 0.00 6.25 3.33 5.13 -
P/NAPS 0.36 0.33 0.35 0.34 0.35 0.29 0.29 15.49%

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