[JERASIA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 175.08%
YoY- 207.16%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 292,237 178,585 83,663 335,372 246,182 158,390 78,222 140.19%
PBT 6,126 3,385 1,685 11,929 5,604 3,532 2,115 102.80%
Tax -1,093 -691 -267 -1,842 -1,937 -1,053 -603 48.50%
NP 5,033 2,694 1,418 10,087 3,667 2,479 1,512 122.44%
-
NP to SH 5,033 2,694 1,418 10,087 3,667 2,479 1,512 122.44%
-
Tax Rate 17.84% 20.41% 15.85% 15.44% 34.56% 29.81% 28.51% -
Total Cost 287,204 175,891 82,245 325,285 242,515 155,911 76,710 140.53%
-
Net Worth 140,398 138,806 135,242 132,914 127,171 125,530 124,709 8.19%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 140,398 138,806 135,242 132,914 127,171 125,530 124,709 8.19%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.72% 1.51% 1.69% 3.01% 1.49% 1.57% 1.93% -
ROE 3.58% 1.94% 1.05% 7.59% 2.88% 1.97% 1.21% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 355.93 217.43 102.07 408.76 300.05 193.05 95.34 140.07%
EPS 6.13 3.28 1.73 12.29 4.47 3.02 1.84 122.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.69 1.65 1.62 1.55 1.53 1.52 8.14%
Adjusted Per Share Value based on latest NOSH - 82,046
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 355.93 217.43 102.07 408.76 300.05 193.05 95.34 140.07%
EPS 6.13 3.28 1.73 12.29 4.47 3.02 1.84 122.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.69 1.65 1.62 1.55 1.53 1.52 8.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.765 0.685 0.915 0.47 0.40 0.56 0.555 -
P/RPS 0.00 0.00 0.00 0.11 0.13 0.29 0.58 -
P/EPS 0.00 0.00 0.00 3.82 8.95 18.53 30.12 -
EY 0.00 0.00 0.00 26.16 11.17 5.40 3.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.92 0.29 0.26 0.37 0.37 62.78%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 27/08/14 -
Price 0.735 0.80 0.71 0.45 0.52 0.475 0.52 -
P/RPS 0.00 0.00 0.00 0.11 0.17 0.25 0.55 -
P/EPS 0.00 0.00 0.00 3.66 11.63 15.72 28.22 -
EY 0.00 0.00 0.00 27.32 8.60 6.36 3.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.80 0.71 0.28 0.34 0.31 0.34 67.70%

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