[JERASIA] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 102.66%
YoY- 36.64%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 500,304 481,052 463,549 452,781 473,342 460,080 462,143 5.41%
PBT 6,048 6,096 9,788 11,277 5,754 5,804 5,531 6.12%
Tax -1,864 -1,764 -2,180 -2,745 -1,544 -1,836 -1,818 1.67%
NP 4,184 4,332 7,608 8,532 4,210 3,968 3,713 8.26%
-
NP to SH 5,808 7,596 5,556 8,532 4,210 1,672 3,713 34.64%
-
Tax Rate 30.82% 28.94% 22.27% 24.34% 26.83% 31.63% 32.87% -
Total Cost 496,120 476,720 455,941 444,249 469,132 456,112 458,430 5.39%
-
Net Worth 154,246 153,426 151,785 149,323 146,041 146,862 146,041 3.70%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 820 1,640 410 546 - - - -
Div Payout % 14.13% 21.60% 7.38% 6.41% - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 154,246 153,426 151,785 149,323 146,041 146,862 146,041 3.70%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.84% 0.90% 1.64% 1.88% 0.89% 0.86% 0.80% -
ROE 3.77% 4.95% 3.66% 5.71% 2.88% 1.14% 2.54% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 609.78 586.32 564.99 551.86 576.92 560.76 563.27 5.41%
EPS 5.10 5.28 9.27 10.40 5.14 4.84 4.53 8.19%
DPS 1.00 2.00 0.50 0.67 0.00 0.00 0.00 -
NAPS 1.88 1.87 1.85 1.82 1.78 1.79 1.78 3.70%
Adjusted Per Share Value based on latest NOSH - 82,046
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 609.78 586.32 564.99 551.86 576.92 560.76 563.27 5.41%
EPS 5.10 5.28 9.27 10.40 5.14 4.84 4.53 8.19%
DPS 1.00 2.00 0.50 0.67 0.00 0.00 0.00 -
NAPS 1.88 1.87 1.85 1.82 1.78 1.79 1.78 3.70%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.35 0.39 0.41 0.385 0.495 0.55 0.60 -
P/RPS 0.06 0.07 0.07 0.07 0.09 0.10 0.11 -33.16%
P/EPS 4.94 4.21 6.05 3.70 9.65 26.99 13.26 -48.13%
EY 20.23 23.74 16.52 27.01 10.37 3.71 7.54 92.73%
DY 2.86 5.13 1.22 1.73 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.22 0.21 0.28 0.31 0.34 -32.08%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 30/08/18 24/05/18 27/02/18 28/11/17 25/08/17 -
Price 0.355 0.37 0.41 0.43 0.455 0.525 0.58 -
P/RPS 0.06 0.06 0.07 0.08 0.08 0.09 0.10 -28.79%
P/EPS 5.01 4.00 6.05 4.13 8.87 25.76 12.82 -46.45%
EY 19.94 25.02 16.52 24.18 11.28 3.88 7.80 86.64%
DY 2.82 5.41 1.22 1.55 0.00 0.00 0.00 -
P/NAPS 0.19 0.20 0.22 0.24 0.26 0.29 0.33 -30.72%

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