[JERASIA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 55.88%
YoY- 28.78%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 70,669 320,942 239,914 159,116 83,359 316,614 233,786 -54.99%
PBT 1,009 10,118 9,788 7,474 5,022 12,343 10,563 -79.13%
Tax -342 -3,123 -2,067 -1,613 -1,262 -3,902 -2,791 -75.36%
NP 667 6,995 7,721 5,861 3,760 8,441 7,772 -80.57%
-
NP to SH 667 6,995 7,721 5,861 3,760 8,441 7,772 -80.57%
-
Tax Rate 33.89% 30.87% 21.12% 21.58% 25.13% 31.61% 26.42% -
Total Cost 70,002 313,947 232,193 153,255 79,599 308,173 226,014 -54.25%
-
Net Worth 120,607 119,787 120,607 118,146 118,146 114,043 113,256 4.28%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - 2,461 820 -
Div Payout % - - - - - 29.16% 10.56% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 120,607 119,787 120,607 118,146 118,146 114,043 113,256 4.28%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,069 -0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.94% 2.18% 3.22% 3.68% 4.51% 2.67% 3.32% -
ROE 0.55% 5.84% 6.40% 4.96% 3.18% 7.40% 6.86% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 86.13 391.17 292.41 193.94 101.60 385.90 284.86 -54.98%
EPS 0.81 8.53 9.41 7.14 4.58 10.29 9.47 -80.61%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 1.00 -
NAPS 1.47 1.46 1.47 1.44 1.44 1.39 1.38 4.30%
Adjusted Per Share Value based on latest NOSH - 82,046
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 86.13 391.17 292.41 193.94 101.60 385.90 284.95 -54.99%
EPS 0.81 8.53 9.41 7.14 4.58 10.29 9.47 -80.61%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 1.00 -
NAPS 1.47 1.46 1.47 1.44 1.44 1.39 1.3804 4.28%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.485 0.43 0.56 0.56 0.44 0.44 0.30 -
P/RPS 0.56 0.11 0.19 0.29 0.43 0.11 0.11 196.22%
P/EPS 59.66 5.04 5.95 7.84 9.60 4.28 3.17 608.80%
EY 1.68 19.83 16.80 12.76 10.42 23.38 31.57 -85.87%
DY 0.00 0.00 0.00 0.00 0.00 6.82 3.33 -
P/NAPS 0.33 0.29 0.38 0.39 0.31 0.32 0.22 31.06%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 29/05/13 27/02/13 27/11/12 28/08/12 31/05/12 28/02/12 -
Price 0.455 0.53 0.48 0.50 0.49 0.48 0.40 -
P/RPS 0.53 0.14 0.16 0.26 0.48 0.12 0.14 143.09%
P/EPS 55.97 6.22 5.10 7.00 10.69 4.67 4.22 461.19%
EY 1.79 16.09 19.61 14.29 9.35 21.43 23.68 -82.15%
DY 0.00 0.00 0.00 0.00 0.00 6.25 2.50 -
P/NAPS 0.31 0.36 0.33 0.35 0.34 0.35 0.29 4.55%

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