[JERASIA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -90.46%
YoY- -82.26%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 320,885 237,774 149,334 70,669 320,942 239,914 159,116 59.68%
PBT 5,025 3,881 1,732 1,009 10,118 9,788 7,474 -23.27%
Tax -1,741 -1,429 -652 -342 -3,123 -2,067 -1,613 5.22%
NP 3,284 2,452 1,080 667 6,995 7,721 5,861 -32.05%
-
NP to SH 3,284 2,452 1,080 667 6,995 7,721 5,861 -32.05%
-
Tax Rate 34.65% 36.82% 37.64% 33.89% 30.87% 21.12% 21.58% -
Total Cost 317,601 235,322 148,254 70,002 313,947 232,193 153,255 62.61%
-
Net Worth 123,069 122,248 121,428 120,607 119,787 120,607 118,146 2.76%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 123,069 122,248 121,428 120,607 119,787 120,607 118,146 2.76%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.02% 1.03% 0.72% 0.94% 2.18% 3.22% 3.68% -
ROE 2.67% 2.01% 0.89% 0.55% 5.84% 6.40% 4.96% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 391.10 289.81 182.01 86.13 391.17 292.41 193.94 59.68%
EPS 4.00 2.99 1.32 0.81 8.53 9.41 7.14 -32.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.49 1.48 1.47 1.46 1.47 1.44 2.76%
Adjusted Per Share Value based on latest NOSH - 82,046
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 391.10 289.81 182.01 86.13 391.17 292.41 193.94 59.68%
EPS 4.00 2.99 1.32 0.81 8.53 9.41 7.14 -32.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.49 1.48 1.47 1.46 1.47 1.44 2.76%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.425 0.42 0.45 0.485 0.43 0.56 0.56 -
P/RPS 0.11 0.14 0.25 0.56 0.11 0.19 0.29 -47.63%
P/EPS 10.62 14.05 34.19 59.66 5.04 5.95 7.84 22.44%
EY 9.42 7.12 2.93 1.68 19.83 16.80 12.76 -18.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.30 0.33 0.29 0.38 0.39 -19.83%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 27/11/12 -
Price 0.43 0.47 0.42 0.455 0.53 0.48 0.50 -
P/RPS 0.11 0.16 0.23 0.53 0.14 0.16 0.26 -43.67%
P/EPS 10.74 15.73 31.91 55.97 6.22 5.10 7.00 33.06%
EY 9.31 6.36 3.13 1.79 16.09 19.61 14.29 -24.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.28 0.31 0.36 0.33 0.35 -11.79%

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