[JERASIA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 8.61%
YoY- 121.78%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 239,914 159,116 83,359 316,614 233,786 146,142 73,001 120.25%
PBT 9,788 7,474 5,022 12,343 10,563 5,625 3,274 106.84%
Tax -2,067 -1,613 -1,262 -3,902 -2,791 -1,074 -802 87.44%
NP 7,721 5,861 3,760 8,441 7,772 4,551 2,472 112.93%
-
NP to SH 7,721 5,861 3,760 8,441 7,772 4,551 2,472 112.93%
-
Tax Rate 21.12% 21.58% 25.13% 31.61% 26.42% 19.09% 24.50% -
Total Cost 232,193 153,255 79,599 308,173 226,014 141,591 70,529 120.50%
-
Net Worth 120,607 118,146 118,146 114,043 113,256 110,699 109,227 6.79%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 2,461 820 819 - -
Div Payout % - - - 29.16% 10.56% 18.02% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 120,607 118,146 118,146 114,043 113,256 110,699 109,227 6.79%
NOSH 82,046 82,046 82,046 82,046 82,069 81,999 82,126 -0.06%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.22% 3.68% 4.51% 2.67% 3.32% 3.11% 3.39% -
ROE 6.40% 4.96% 3.18% 7.40% 6.86% 4.11% 2.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 292.41 193.94 101.60 385.90 284.86 178.22 88.89 120.39%
EPS 9.41 7.14 4.58 10.29 9.47 5.55 3.01 113.06%
DPS 0.00 0.00 0.00 3.00 1.00 1.00 0.00 -
NAPS 1.47 1.44 1.44 1.39 1.38 1.35 1.33 6.86%
Adjusted Per Share Value based on latest NOSH - 82,046
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 292.41 193.94 101.60 385.90 284.95 178.12 88.98 120.24%
EPS 9.41 7.14 4.58 10.29 9.47 5.55 3.01 113.06%
DPS 0.00 0.00 0.00 3.00 1.00 1.00 0.00 -
NAPS 1.47 1.44 1.44 1.39 1.3804 1.3492 1.3313 6.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.56 0.56 0.44 0.44 0.30 0.29 0.33 -
P/RPS 0.19 0.29 0.43 0.11 0.11 0.16 0.37 -35.74%
P/EPS 5.95 7.84 9.60 4.28 3.17 5.23 10.96 -33.32%
EY 16.80 12.76 10.42 23.38 31.57 19.14 9.12 49.99%
DY 0.00 0.00 0.00 6.82 3.33 3.45 0.00 -
P/NAPS 0.38 0.39 0.31 0.32 0.22 0.21 0.25 32.03%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 27/11/12 28/08/12 31/05/12 28/02/12 24/11/11 25/08/11 -
Price 0.48 0.50 0.49 0.48 0.40 0.39 0.31 -
P/RPS 0.16 0.26 0.48 0.12 0.14 0.22 0.35 -40.51%
P/EPS 5.10 7.00 10.69 4.67 4.22 7.03 10.30 -37.27%
EY 19.61 14.29 9.35 21.43 23.68 14.23 9.71 59.43%
DY 0.00 0.00 0.00 6.25 2.50 2.56 0.00 -
P/NAPS 0.33 0.35 0.34 0.35 0.29 0.29 0.23 27.07%

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