[JERASIA] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 5.81%
YoY- 156.85%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 292,284 292,004 282,317 279,368 261,118 254,696 251,881 10.41%
PBT 11,250 13,096 6,083 6,469 4,526 4,612 1,532 277.34%
Tax -2,148 -3,208 -2,277 -2,270 -558 -488 -1,295 40.07%
NP 9,102 9,888 3,806 4,198 3,968 4,124 237 1035.78%
-
NP to SH 9,102 9,888 3,806 4,198 3,968 4,124 237 1035.78%
-
Tax Rate 19.09% 24.50% 37.43% 35.09% 12.33% 10.58% 84.53% -
Total Cost 283,182 282,116 278,511 275,169 257,150 250,572 251,644 8.18%
-
Net Worth 110,699 109,227 106,633 105,786 104,938 103,918 102,972 4.93%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 1,639 - - - - - - -
Div Payout % 18.02% - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 110,699 109,227 106,633 105,786 104,938 103,918 102,972 4.93%
NOSH 81,999 82,126 82,025 82,005 81,983 81,825 81,724 0.22%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.11% 3.39% 1.35% 1.50% 1.52% 1.62% 0.09% -
ROE 8.22% 9.05% 3.57% 3.97% 3.78% 3.97% 0.23% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 356.44 355.56 344.18 340.67 318.50 311.27 308.21 10.16%
EPS 11.10 12.04 4.64 5.12 4.84 5.04 0.29 1033.23%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.35 1.33 1.30 1.29 1.28 1.27 1.26 4.70%
Adjusted Per Share Value based on latest NOSH - 82,042
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 356.24 355.90 344.10 340.50 318.26 310.43 307.00 10.41%
EPS 11.09 12.05 4.64 5.12 4.84 5.03 0.29 1032.55%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3492 1.3313 1.2997 1.2894 1.279 1.2666 1.2551 4.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.29 0.33 0.29 0.29 0.29 0.26 0.36 -
P/RPS 0.08 0.09 0.08 0.09 0.09 0.08 0.12 -23.66%
P/EPS 2.61 2.74 6.25 5.66 5.99 5.16 124.14 -92.36%
EY 38.28 36.48 16.00 17.66 16.69 19.38 0.81 1204.08%
DY 6.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.25 0.22 0.22 0.23 0.20 0.29 -19.34%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 30/05/11 23/02/11 25/11/10 25/08/10 31/05/10 -
Price 0.39 0.31 0.28 0.29 0.28 0.26 0.29 -
P/RPS 0.11 0.09 0.08 0.09 0.09 0.08 0.09 14.30%
P/EPS 3.51 2.57 6.03 5.66 5.79 5.16 100.00 -89.25%
EY 28.46 38.84 16.57 17.66 17.29 19.38 1.00 830.26%
DY 5.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.23 0.22 0.22 0.22 0.20 0.23 16.69%

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