[JERASIA] QoQ Quarter Result on 31-Dec-2011 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 54.93%
YoY- 176.48%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 75,757 83,359 82,828 87,644 73,141 73,001 72,791 2.69%
PBT 2,452 5,022 1,780 4,938 2,351 3,274 1,231 58.11%
Tax -351 -1,262 -1,112 -1,717 -272 -802 -574 -27.89%
NP 2,101 3,760 668 3,221 2,079 2,472 657 116.59%
-
NP to SH 2,101 3,760 668 3,221 2,079 2,472 657 116.59%
-
Tax Rate 14.31% 25.13% 62.47% 34.77% 11.57% 24.50% 46.63% -
Total Cost 73,656 79,599 82,160 84,423 71,062 70,529 72,134 1.39%
-
Net Worth 118,146 118,146 114,043 113,103 110,934 109,227 106,762 6.96%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - 821 - - -
Div Payout % - - - - 39.53% - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 118,146 118,146 114,043 113,103 110,934 109,227 106,762 6.96%
NOSH 82,046 82,046 82,046 81,959 82,173 82,126 82,124 -0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.77% 4.51% 0.81% 3.68% 2.84% 3.39% 0.90% -
ROE 1.78% 3.18% 0.59% 2.85% 1.87% 2.26% 0.62% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 92.33 101.60 100.95 106.94 89.01 88.89 88.63 2.75%
EPS 2.56 4.58 0.81 3.93 2.53 3.01 0.80 116.69%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.44 1.44 1.39 1.38 1.35 1.33 1.30 7.03%
Adjusted Per Share Value based on latest NOSH - 81,959
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 92.33 101.60 100.95 106.82 89.15 88.98 88.72 2.68%
EPS 2.56 4.58 0.81 3.93 2.53 3.01 0.80 116.69%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.44 1.44 1.39 1.3785 1.3521 1.3313 1.3013 6.96%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.56 0.44 0.44 0.30 0.29 0.33 0.29 -
P/RPS 0.61 0.43 0.44 0.28 0.33 0.37 0.33 50.44%
P/EPS 21.87 9.60 54.04 7.63 11.46 10.96 36.25 -28.53%
EY 4.57 10.42 1.85 13.10 8.72 9.12 2.76 39.83%
DY 0.00 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 0.39 0.31 0.32 0.22 0.21 0.25 0.22 46.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 28/08/12 31/05/12 28/02/12 24/11/11 25/08/11 30/05/11 -
Price 0.50 0.49 0.48 0.40 0.39 0.31 0.28 -
P/RPS 0.54 0.48 0.48 0.37 0.44 0.35 0.32 41.60%
P/EPS 19.53 10.69 58.96 10.18 15.42 10.30 35.00 -32.14%
EY 5.12 9.35 1.70 9.83 6.49 9.71 2.86 47.27%
DY 0.00 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 0.35 0.34 0.35 0.29 0.29 0.23 0.22 36.16%

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