[JERASIA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -66.39%
YoY- -56.38%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 177,917 110,257 55,143 271,951 208,972 129,518 63,554 98.26%
PBT 1,515 650 256 284 3,334 2,668 1,362 7.33%
Tax -289 -201 -113 602 -698 -534 -355 -12.78%
NP 1,226 449 143 886 2,636 2,134 1,007 13.97%
-
NP to SH 1,226 449 143 886 2,636 2,134 1,007 13.97%
-
Tax Rate 19.08% 30.92% 44.14% -211.97% 20.94% 20.01% 26.06% -
Total Cost 176,691 109,808 55,000 271,065 206,336 127,384 62,547 99.45%
-
Net Worth 105,320 103,678 106,829 104,187 105,932 105,058 103,156 1.38%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 105,320 103,678 106,829 104,187 105,932 105,058 103,156 1.38%
NOSH 82,281 81,636 84,117 82,037 82,118 82,076 81,869 0.33%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.69% 0.41% 0.26% 0.33% 1.26% 1.65% 1.58% -
ROE 1.16% 0.43% 0.13% 0.85% 2.49% 2.03% 0.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 216.23 135.06 65.55 331.50 254.48 157.80 77.63 97.59%
EPS 1.49 0.55 0.17 1.08 3.21 2.60 1.23 13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.27 1.27 1.29 1.28 1.26 1.05%
Adjusted Per Share Value based on latest NOSH - 82,159
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 216.85 134.38 67.21 331.46 254.70 157.86 77.46 98.26%
EPS 1.49 0.55 0.17 1.08 3.21 2.60 1.23 13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2837 1.2637 1.3021 1.2699 1.2911 1.2805 1.2573 1.39%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.30 0.32 0.31 0.50 0.72 0.55 -
P/RPS 0.14 0.22 0.49 0.09 0.20 0.46 0.71 -66.02%
P/EPS 20.81 54.55 188.24 28.70 15.58 27.69 44.72 -39.86%
EY 4.81 1.83 0.53 3.48 6.42 3.61 2.24 66.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.24 0.39 0.56 0.44 -33.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 26/08/09 26/05/09 25/02/09 24/11/08 27/08/08 -
Price 0.35 0.49 0.40 0.36 0.60 0.47 0.45 -
P/RPS 0.16 0.36 0.61 0.11 0.24 0.30 0.58 -57.52%
P/EPS 23.49 89.09 235.29 33.33 18.69 18.08 36.59 -25.52%
EY 4.26 1.12 0.42 3.00 5.35 5.53 2.73 34.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.31 0.28 0.47 0.37 0.36 -17.40%

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