[JERASIA] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -76.46%
YoY- -35.04%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 462,143 350,509 242,319 112,196 503,610 389,252 292,237 35.77%
PBT 5,531 5,177 4,073 1,958 9,168 7,511 6,126 -6.59%
Tax -1,818 -494 -313 -208 -1,735 -1,499 -1,093 40.42%
NP 3,713 4,683 3,760 1,750 7,433 6,012 5,033 -18.36%
-
NP to SH 3,713 4,683 3,760 1,750 7,433 6,012 5,033 -18.36%
-
Tax Rate 32.87% 9.54% 7.68% 10.62% 18.92% 19.96% 17.84% -
Total Cost 458,430 345,826 238,559 110,446 496,177 383,240 287,204 36.61%
-
Net Worth 146,041 148,339 146,862 143,580 141,939 140,252 140,398 2.66%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 146,041 148,339 146,862 143,580 141,939 140,252 140,398 2.66%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.80% 1.34% 1.55% 1.56% 1.48% 1.54% 1.72% -
ROE 2.54% 3.16% 2.56% 1.22% 5.24% 4.29% 3.58% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 563.27 425.32 295.35 136.75 613.81 474.59 355.93 35.83%
EPS 4.53 5.71 4.58 2.13 9.06 7.33 6.13 -18.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.80 1.79 1.75 1.73 1.71 1.71 2.71%
Adjusted Per Share Value based on latest NOSH - 82,046
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 563.27 427.21 295.35 136.75 613.81 474.59 355.93 35.83%
EPS 4.53 5.71 4.58 2.13 9.06 7.33 6.13 -18.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.808 1.79 1.75 1.73 1.71 1.71 2.71%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.60 0.635 0.54 0.525 0.535 0.68 0.765 -
P/RPS 0.11 0.15 0.18 0.38 0.09 0.00 0.00 -
P/EPS 13.26 11.17 11.78 24.61 5.91 0.00 0.00 -
EY 7.54 8.95 8.49 4.06 16.93 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.30 0.30 0.31 0.68 0.77 -42.04%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 25/05/17 23/02/17 23/11/16 25/08/16 26/05/16 25/02/16 -
Price 0.58 0.69 0.685 0.555 0.525 0.61 0.735 -
P/RPS 0.10 0.16 0.23 0.41 0.09 0.00 0.00 -
P/EPS 12.82 12.14 14.95 26.02 5.79 0.00 0.00 -
EY 7.80 8.24 6.69 3.84 17.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.38 0.38 0.32 0.30 0.61 0.74 -41.65%

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