[JERASIA] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 13.85%
YoY- 146.81%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 318,232 333,436 316,614 311,714 292,284 292,004 282,317 8.28%
PBT 14,948 20,088 12,343 14,084 11,250 13,096 6,083 81.80%
Tax -3,226 -5,048 -3,902 -3,721 -2,148 -3,208 -2,277 26.06%
NP 11,722 15,040 8,441 10,362 9,102 9,888 3,806 111.25%
-
NP to SH 11,722 15,040 8,441 10,362 9,102 9,888 3,806 111.25%
-
Tax Rate 21.58% 25.13% 31.61% 26.42% 19.09% 24.50% 37.43% -
Total Cost 306,510 318,396 308,173 301,352 283,182 282,116 278,511 6.57%
-
Net Worth 118,146 118,146 114,043 113,256 110,699 109,227 106,633 7.05%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 2,461 1,094 1,639 - - -
Div Payout % - - 29.16% 10.56% 18.02% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 118,146 118,146 114,043 113,256 110,699 109,227 106,633 7.05%
NOSH 82,046 82,046 82,046 82,069 81,999 82,126 82,025 0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.68% 4.51% 2.67% 3.32% 3.11% 3.39% 1.35% -
ROE 9.92% 12.73% 7.40% 9.15% 8.22% 9.05% 3.57% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 387.87 406.40 385.90 379.82 356.44 355.56 344.18 8.26%
EPS 14.28 18.32 10.29 12.63 11.10 12.04 4.64 111.14%
DPS 0.00 0.00 3.00 1.33 2.00 0.00 0.00 -
NAPS 1.44 1.44 1.39 1.38 1.35 1.33 1.30 7.03%
Adjusted Per Share Value based on latest NOSH - 81,959
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 387.87 406.40 385.90 379.93 356.24 355.90 344.10 8.28%
EPS 14.28 18.32 10.29 12.63 11.09 12.05 4.64 111.14%
DPS 0.00 0.00 3.00 1.33 2.00 0.00 0.00 -
NAPS 1.44 1.44 1.39 1.3804 1.3492 1.3313 1.2997 7.05%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.56 0.44 0.44 0.30 0.29 0.33 0.29 -
P/RPS 0.14 0.11 0.11 0.08 0.08 0.09 0.08 45.07%
P/EPS 3.92 2.40 4.28 2.38 2.61 2.74 6.25 -26.66%
EY 25.51 41.66 23.38 42.09 38.28 36.48 16.00 36.36%
DY 0.00 0.00 6.82 4.44 6.90 0.00 0.00 -
P/NAPS 0.39 0.31 0.32 0.22 0.21 0.25 0.22 46.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 31/05/12 28/02/12 24/11/11 25/08/11 30/05/11 -
Price 0.50 0.49 0.48 0.40 0.39 0.31 0.28 -
P/RPS 0.13 0.12 0.12 0.11 0.11 0.09 0.08 38.09%
P/EPS 3.50 2.67 4.67 3.17 3.51 2.57 6.03 -30.34%
EY 28.57 37.41 21.43 31.57 28.46 38.84 16.57 43.64%
DY 0.00 0.00 6.25 3.33 5.13 0.00 0.00 -
P/NAPS 0.35 0.34 0.35 0.29 0.29 0.23 0.22 36.16%

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