[JERASIA] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 89.99%
YoY- 8.67%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 503,610 389,252 292,237 178,585 83,663 335,372 246,182 61.21%
PBT 9,168 7,511 6,126 3,385 1,685 11,929 5,604 38.88%
Tax -1,735 -1,499 -1,093 -691 -267 -1,842 -1,937 -7.08%
NP 7,433 6,012 5,033 2,694 1,418 10,087 3,667 60.23%
-
NP to SH 7,433 6,012 5,033 2,694 1,418 10,087 3,667 60.23%
-
Tax Rate 18.92% 19.96% 17.84% 20.41% 15.85% 15.44% 34.56% -
Total Cost 496,177 383,240 287,204 175,891 82,245 325,285 242,515 61.23%
-
Net Worth 141,939 140,252 140,398 138,806 135,242 132,914 127,171 7.60%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 141,939 140,252 140,398 138,806 135,242 132,914 127,171 7.60%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.48% 1.54% 1.72% 1.51% 1.69% 3.01% 1.49% -
ROE 5.24% 4.29% 3.58% 1.94% 1.05% 7.59% 2.88% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 613.81 474.59 355.93 217.43 102.07 408.76 300.05 61.21%
EPS 9.06 7.33 6.13 3.28 1.73 12.29 4.47 60.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.71 1.71 1.69 1.65 1.62 1.55 7.60%
Adjusted Per Share Value based on latest NOSH - 82,046
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 613.81 474.59 355.93 217.43 102.07 408.76 300.05 61.21%
EPS 9.06 7.33 6.13 3.28 1.73 12.29 4.47 60.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.71 1.71 1.69 1.65 1.62 1.55 7.60%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.535 0.68 0.765 0.685 0.915 0.47 0.40 -
P/RPS 0.09 0.00 0.00 0.00 0.00 0.11 0.13 -21.75%
P/EPS 5.91 0.00 0.00 0.00 0.00 3.82 8.95 -24.18%
EY 16.93 0.00 0.00 0.00 0.00 26.16 11.17 31.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.68 0.77 0.69 0.92 0.29 0.26 12.45%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 -
Price 0.525 0.61 0.735 0.80 0.71 0.45 0.52 -
P/RPS 0.09 0.00 0.00 0.00 0.00 0.11 0.17 -34.58%
P/EPS 5.79 0.00 0.00 0.00 0.00 3.66 11.63 -37.21%
EY 17.26 0.00 0.00 0.00 0.00 27.32 8.60 59.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.61 0.74 0.80 0.71 0.28 0.34 -8.01%

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