[JERASIA] QoQ Annualized Quarter Result on 31-Mar-2014 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 0.45%
YoY- -53.05%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 328,242 316,780 312,888 320,885 317,032 298,668 282,676 10.44%
PBT 7,472 7,064 8,460 5,025 5,174 3,464 4,036 50.60%
Tax -2,582 -2,106 -2,412 -1,741 -1,905 -1,304 -1,368 52.54%
NP 4,889 4,958 6,048 3,284 3,269 2,160 2,668 49.58%
-
NP to SH 4,889 4,958 6,048 3,284 3,269 2,160 2,668 49.58%
-
Tax Rate 34.56% 29.81% 28.51% 34.65% 36.82% 37.64% 33.89% -
Total Cost 323,353 311,822 306,840 317,601 313,762 296,508 280,008 10.04%
-
Net Worth 127,171 125,530 124,709 123,069 122,248 121,428 120,607 3.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 127,171 125,530 124,709 123,069 122,248 121,428 120,607 3.58%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.49% 1.57% 1.93% 1.02% 1.03% 0.72% 0.94% -
ROE 3.84% 3.95% 4.85% 2.67% 2.67% 1.78% 2.21% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 400.07 386.10 381.36 391.10 386.41 364.03 344.53 10.44%
EPS 5.96 6.04 7.36 4.00 3.99 2.64 3.24 49.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.52 1.50 1.49 1.48 1.47 3.58%
Adjusted Per Share Value based on latest NOSH - 82,046
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 400.07 386.10 381.36 391.10 386.41 364.03 344.53 10.44%
EPS 5.96 6.04 7.36 4.00 3.99 2.64 3.24 49.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.52 1.50 1.49 1.48 1.47 3.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.40 0.56 0.555 0.425 0.42 0.45 0.485 -
P/RPS 0.10 0.15 0.15 0.11 0.11 0.12 0.14 -20.04%
P/EPS 6.71 9.27 7.53 10.62 10.54 17.09 14.91 -41.18%
EY 14.90 10.79 13.28 9.42 9.49 5.85 6.70 70.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.37 0.28 0.28 0.30 0.33 -14.65%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 27/08/14 22/05/14 26/02/14 27/11/13 28/08/13 -
Price 0.52 0.475 0.52 0.43 0.47 0.42 0.455 -
P/RPS 0.13 0.12 0.14 0.11 0.12 0.12 0.13 0.00%
P/EPS 8.73 7.86 7.05 10.74 11.79 15.95 13.99 -26.91%
EY 11.46 12.72 14.18 9.31 8.48 6.27 7.15 36.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.34 0.29 0.32 0.28 0.31 6.33%

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