[JERASIA] QoQ Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 56.99%
YoY- -78.96%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 254,696 251,881 237,222 220,514 220,572 271,951 278,629 -5.82%
PBT 4,612 1,532 2,020 1,300 1,024 284 4,445 2.49%
Tax -488 -1,295 -385 -402 -452 602 -930 -35.02%
NP 4,124 237 1,634 898 572 886 3,514 11.29%
-
NP to SH 4,124 237 1,634 898 572 886 3,514 11.29%
-
Tax Rate 10.58% 84.53% 19.06% 30.92% 44.14% -211.97% 20.92% -
Total Cost 250,572 251,644 235,588 219,616 220,000 271,065 275,114 -6.05%
-
Net Worth 103,918 102,972 105,320 103,678 106,829 104,187 105,932 -1.27%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 103,918 102,972 105,320 103,678 106,829 104,187 105,932 -1.27%
NOSH 81,825 81,724 82,281 81,636 84,117 82,037 82,118 -0.23%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 1.62% 0.09% 0.69% 0.41% 0.26% 0.33% 1.26% -
ROE 3.97% 0.23% 1.55% 0.87% 0.54% 0.85% 3.32% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 311.27 308.21 288.31 270.12 262.22 331.50 339.30 -5.60%
EPS 5.04 0.29 1.99 1.10 0.68 1.08 4.28 11.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.26 1.28 1.27 1.27 1.27 1.29 -1.03%
Adjusted Per Share Value based on latest NOSH - 82,702
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 310.43 307.00 289.13 268.77 268.84 331.46 339.60 -5.82%
EPS 5.03 0.29 1.99 1.09 0.70 1.08 4.28 11.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2666 1.2551 1.2837 1.2637 1.3021 1.2699 1.2911 -1.27%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.26 0.36 0.31 0.30 0.32 0.31 0.50 -
P/RPS 0.08 0.12 0.11 0.11 0.12 0.09 0.15 -34.31%
P/EPS 5.16 124.14 15.60 27.27 47.06 28.70 11.68 -42.08%
EY 19.38 0.81 6.41 3.67 2.13 3.48 8.56 72.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.29 0.24 0.24 0.25 0.24 0.39 -36.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 31/05/10 24/02/10 30/11/09 26/08/09 26/05/09 25/02/09 -
Price 0.26 0.29 0.35 0.49 0.40 0.36 0.60 -
P/RPS 0.08 0.09 0.12 0.18 0.15 0.11 0.18 -41.84%
P/EPS 5.16 100.00 17.62 44.55 58.82 33.33 14.02 -48.73%
EY 19.38 1.00 5.68 2.24 1.70 3.00 7.13 95.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.27 0.39 0.31 0.28 0.47 -43.51%

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