[JERASIA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 33.93%
YoY- -53.05%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 246,182 158,390 78,222 320,885 237,774 149,334 70,669 129.27%
PBT 5,604 3,532 2,115 5,025 3,881 1,732 1,009 212.64%
Tax -1,937 -1,053 -603 -1,741 -1,429 -652 -342 216.73%
NP 3,667 2,479 1,512 3,284 2,452 1,080 667 210.53%
-
NP to SH 3,667 2,479 1,512 3,284 2,452 1,080 667 210.53%
-
Tax Rate 34.56% 29.81% 28.51% 34.65% 36.82% 37.64% 33.89% -
Total Cost 242,515 155,911 76,710 317,601 235,322 148,254 70,002 128.43%
-
Net Worth 127,171 125,530 124,709 123,069 122,248 121,428 120,607 3.58%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 127,171 125,530 124,709 123,069 122,248 121,428 120,607 3.58%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.49% 1.57% 1.93% 1.02% 1.03% 0.72% 0.94% -
ROE 2.88% 1.97% 1.21% 2.67% 2.01% 0.89% 0.55% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 300.05 193.05 95.34 391.10 289.81 182.01 86.13 129.28%
EPS 4.47 3.02 1.84 4.00 2.99 1.32 0.81 211.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.52 1.50 1.49 1.48 1.47 3.58%
Adjusted Per Share Value based on latest NOSH - 82,046
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 300.05 193.05 95.34 391.10 289.81 182.01 86.13 129.28%
EPS 4.47 3.02 1.84 4.00 2.99 1.32 0.81 211.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.53 1.52 1.50 1.49 1.48 1.47 3.58%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.40 0.56 0.555 0.425 0.42 0.45 0.485 -
P/RPS 0.13 0.29 0.58 0.11 0.14 0.25 0.56 -62.12%
P/EPS 8.95 18.53 30.12 10.62 14.05 34.19 59.66 -71.66%
EY 11.17 5.40 3.32 9.42 7.12 2.93 1.68 252.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.37 0.37 0.28 0.28 0.30 0.33 -14.65%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 27/11/14 27/08/14 22/05/14 26/02/14 27/11/13 28/08/13 -
Price 0.52 0.475 0.52 0.43 0.47 0.42 0.455 -
P/RPS 0.17 0.25 0.55 0.11 0.16 0.23 0.53 -53.04%
P/EPS 11.63 15.72 28.22 10.74 15.73 31.91 55.97 -64.81%
EY 8.60 6.36 3.54 9.31 6.36 3.13 1.79 183.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.34 0.29 0.32 0.28 0.31 6.33%

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