[JERASIA] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -32.05%
YoY- -17.13%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 317,032 298,668 282,676 320,942 319,885 318,232 333,436 -3.29%
PBT 5,174 3,464 4,036 10,118 13,050 14,948 20,088 -59.41%
Tax -1,905 -1,304 -1,368 -3,123 -2,756 -3,226 -5,048 -47.68%
NP 3,269 2,160 2,668 6,995 10,294 11,722 15,040 -63.74%
-
NP to SH 3,269 2,160 2,668 6,995 10,294 11,722 15,040 -63.74%
-
Tax Rate 36.82% 37.64% 33.89% 30.87% 21.12% 21.58% 25.13% -
Total Cost 313,762 296,508 280,008 313,947 309,590 306,510 318,396 -0.97%
-
Net Worth 122,248 121,428 120,607 119,787 120,607 118,146 118,146 2.29%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 122,248 121,428 120,607 119,787 120,607 118,146 118,146 2.29%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.03% 0.72% 0.94% 2.18% 3.22% 3.68% 4.51% -
ROE 2.67% 1.78% 2.21% 5.84% 8.54% 9.92% 12.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 386.41 364.03 344.53 391.17 389.89 387.87 406.40 -3.29%
EPS 3.99 2.64 3.24 8.53 12.55 14.28 18.32 -63.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.47 1.46 1.47 1.44 1.44 2.29%
Adjusted Per Share Value based on latest NOSH - 82,046
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 386.41 364.03 344.53 391.17 389.89 387.87 406.40 -3.29%
EPS 3.99 2.64 3.24 8.53 12.55 14.28 18.32 -63.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.47 1.46 1.47 1.44 1.44 2.29%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.42 0.45 0.485 0.43 0.56 0.56 0.44 -
P/RPS 0.11 0.12 0.14 0.11 0.14 0.14 0.11 0.00%
P/EPS 10.54 17.09 14.91 5.04 4.46 3.92 2.40 167.45%
EY 9.49 5.85 6.70 19.83 22.41 25.51 41.66 -62.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.33 0.29 0.38 0.39 0.31 -6.54%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.47 0.42 0.455 0.53 0.48 0.50 0.49 -
P/RPS 0.12 0.12 0.13 0.14 0.12 0.13 0.12 0.00%
P/EPS 11.79 15.95 13.99 6.22 3.83 3.50 2.67 168.42%
EY 8.48 6.27 7.15 16.09 26.14 28.57 37.41 -62.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.28 0.31 0.36 0.33 0.35 0.34 -3.95%

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