[JERASIA] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 462.87%
YoY- 52.1%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 81,028 80,798 75,757 83,359 82,828 87,644 73,141 7.05%
PBT 330 2,314 2,452 5,022 1,780 4,938 2,351 -72.95%
Tax -1,056 -454 -351 -1,262 -1,112 -1,717 -272 146.81%
NP -726 1,860 2,101 3,760 668 3,221 2,079 -
-
NP to SH -726 1,860 2,101 3,760 668 3,221 2,079 -
-
Tax Rate 320.00% 19.62% 14.31% 25.13% 62.47% 34.77% 11.57% -
Total Cost 81,754 78,938 73,656 79,599 82,160 84,423 71,062 9.78%
-
Net Worth 119,787 120,607 118,146 118,146 114,043 113,103 110,934 5.24%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - 821 -
Div Payout % - - - - - - 39.53% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 119,787 120,607 118,146 118,146 114,043 113,103 110,934 5.24%
NOSH 82,046 82,046 82,046 82,046 82,046 81,959 82,173 -0.10%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -0.90% 2.30% 2.77% 4.51% 0.81% 3.68% 2.84% -
ROE -0.61% 1.54% 1.78% 3.18% 0.59% 2.85% 1.87% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 98.76 98.48 92.33 101.60 100.95 106.94 89.01 7.16%
EPS -0.88 2.27 2.56 4.58 0.81 3.93 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.46 1.47 1.44 1.44 1.39 1.38 1.35 5.35%
Adjusted Per Share Value based on latest NOSH - 82,046
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 98.76 98.48 92.33 101.60 100.95 106.82 89.15 7.05%
EPS -0.88 2.27 2.56 4.58 0.81 3.93 2.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.46 1.47 1.44 1.44 1.39 1.3785 1.3521 5.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.43 0.56 0.56 0.44 0.44 0.30 0.29 -
P/RPS 0.44 0.57 0.61 0.43 0.44 0.28 0.33 21.12%
P/EPS -48.59 24.70 21.87 9.60 54.04 7.63 11.46 -
EY -2.06 4.05 4.57 10.42 1.85 13.10 8.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.29 0.38 0.39 0.31 0.32 0.22 0.21 23.98%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 27/02/13 27/11/12 28/08/12 31/05/12 28/02/12 24/11/11 -
Price 0.53 0.48 0.50 0.49 0.48 0.40 0.39 -
P/RPS 0.54 0.49 0.54 0.48 0.48 0.37 0.44 14.61%
P/EPS -59.90 21.17 19.53 10.69 58.96 10.18 15.42 -
EY -1.67 4.72 5.12 9.35 1.70 9.83 6.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 0.36 0.33 0.35 0.34 0.35 0.29 0.29 15.49%

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