[JERASIA] QoQ Quarter Result on 30-Jun-2013 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 191.87%
YoY- -82.26%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 83,111 88,440 78,665 70,669 81,028 80,798 75,757 6.37%
PBT 1,144 2,149 723 1,009 330 2,314 2,452 -39.87%
Tax -312 -776 -310 -342 -1,056 -454 -351 -7.55%
NP 832 1,373 413 667 -726 1,860 2,101 -46.10%
-
NP to SH 832 1,373 413 667 -726 1,860 2,101 -46.10%
-
Tax Rate 27.27% 36.11% 42.88% 33.89% 320.00% 19.62% 14.31% -
Total Cost 82,279 87,067 78,252 70,002 81,754 78,938 73,656 7.66%
-
Net Worth 123,069 122,248 121,428 120,607 119,787 120,607 118,146 2.76%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 123,069 122,248 121,428 120,607 119,787 120,607 118,146 2.76%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.00% 1.55% 0.53% 0.94% -0.90% 2.30% 2.77% -
ROE 0.68% 1.12% 0.34% 0.55% -0.61% 1.54% 1.78% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 101.30 107.79 95.88 86.13 98.76 98.48 92.33 6.38%
EPS 1.01 1.67 0.50 0.81 -0.88 2.27 2.56 -46.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.49 1.48 1.47 1.46 1.47 1.44 2.76%
Adjusted Per Share Value based on latest NOSH - 82,046
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 101.30 107.79 95.88 86.13 98.76 98.48 92.33 6.38%
EPS 1.01 1.67 0.50 0.81 -0.88 2.27 2.56 -46.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.49 1.48 1.47 1.46 1.47 1.44 2.76%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.425 0.42 0.45 0.485 0.43 0.56 0.56 -
P/RPS 0.42 0.39 0.47 0.56 0.44 0.57 0.61 -22.04%
P/EPS 41.91 25.10 89.40 59.66 -48.59 24.70 21.87 54.34%
EY 2.39 3.98 1.12 1.68 -2.06 4.05 4.57 -35.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.30 0.33 0.29 0.38 0.39 -19.83%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 26/02/14 27/11/13 28/08/13 29/05/13 27/02/13 27/11/12 -
Price 0.43 0.47 0.42 0.455 0.53 0.48 0.50 -
P/RPS 0.42 0.44 0.44 0.53 0.54 0.49 0.54 -15.43%
P/EPS 42.40 28.09 83.44 55.97 -59.90 21.17 19.53 67.74%
EY 2.36 3.56 1.20 1.79 -1.67 4.72 5.12 -40.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.28 0.31 0.36 0.33 0.35 -11.79%

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