[JERASIA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 52.92%
YoY- 37.96%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 125,326 502,615 379,383 250,152 120,263 463,549 339,586 -48.51%
PBT 1,038 3,627 3,754 3,024 1,524 9,788 8,458 -75.27%
Tax -138 -1,365 -238 -932 -441 -2,180 -2,059 -83.47%
NP 900 2,262 3,516 2,092 1,083 7,608 6,399 -72.92%
-
NP to SH 900 2,262 3,516 2,904 1,899 5,556 6,399 -72.92%
-
Tax Rate 13.29% 37.63% 6.34% 30.82% 28.94% 22.27% 24.34% -
Total Cost 124,426 500,353 375,867 248,060 119,180 455,941 333,187 -48.11%
-
Net Worth 155,887 159,989 155,066 154,246 153,426 151,785 149,323 2.90%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 410 410 410 410 410 410 -
Div Payout % - 18.14% 11.67% 14.13% 21.60% 7.38% 6.41% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 155,887 159,989 155,066 154,246 153,426 151,785 149,323 2.90%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.72% 0.45% 0.93% 0.84% 0.90% 1.64% 1.88% -
ROE 0.58% 1.41% 2.27% 1.88% 1.24% 3.66% 4.29% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 152.75 612.60 462.40 304.89 146.58 564.99 413.90 -48.51%
EPS 1.10 2.76 4.29 2.55 1.32 9.27 7.80 -72.87%
DPS 0.00 0.50 0.50 0.50 0.50 0.50 0.50 -
NAPS 1.90 1.95 1.89 1.88 1.87 1.85 1.82 2.90%
Adjusted Per Share Value based on latest NOSH - 82,046
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 152.75 612.60 462.40 304.89 146.58 564.99 413.90 -48.51%
EPS 1.10 2.76 4.29 2.55 1.32 9.27 7.80 -72.87%
DPS 0.00 0.50 0.50 0.50 0.50 0.50 0.50 -
NAPS 1.90 1.95 1.89 1.88 1.87 1.85 1.82 2.90%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.325 0.355 0.385 0.35 0.39 0.41 0.385 -
P/RPS 0.21 0.06 0.08 0.11 0.27 0.07 0.09 75.83%
P/EPS 29.63 12.88 8.98 9.89 16.85 6.05 4.94 229.75%
EY 3.38 7.77 11.13 10.11 5.93 16.52 20.26 -69.66%
DY 0.00 1.41 1.30 1.43 1.28 1.22 1.30 -
P/NAPS 0.17 0.18 0.20 0.19 0.21 0.22 0.21 -13.12%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 30/05/19 27/02/19 29/11/18 30/08/18 24/05/18 -
Price 0.32 0.345 0.37 0.355 0.37 0.41 0.43 -
P/RPS 0.21 0.06 0.08 0.12 0.25 0.07 0.10 63.91%
P/EPS 29.17 12.51 8.63 10.03 15.99 6.05 5.51 203.44%
EY 3.43 7.99 11.58 9.97 6.26 16.52 18.14 -67.02%
DY 0.00 1.45 1.35 1.41 1.35 1.22 1.16 -
P/NAPS 0.17 0.18 0.20 0.19 0.20 0.22 0.24 -20.52%

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