[JERASIA] QoQ Quarter Result on 31-Dec-2012 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -11.47%
YoY- -42.25%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 78,665 70,669 81,028 80,798 75,757 83,359 82,828 -3.37%
PBT 723 1,009 330 2,314 2,452 5,022 1,780 -45.12%
Tax -310 -342 -1,056 -454 -351 -1,262 -1,112 -57.29%
NP 413 667 -726 1,860 2,101 3,760 668 -27.40%
-
NP to SH 413 667 -726 1,860 2,101 3,760 668 -27.40%
-
Tax Rate 42.88% 33.89% 320.00% 19.62% 14.31% 25.13% 62.47% -
Total Cost 78,252 70,002 81,754 78,938 73,656 79,599 82,160 -3.19%
-
Net Worth 121,428 120,607 119,787 120,607 118,146 118,146 114,043 4.26%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 121,428 120,607 119,787 120,607 118,146 118,146 114,043 4.26%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.53% 0.94% -0.90% 2.30% 2.77% 4.51% 0.81% -
ROE 0.34% 0.55% -0.61% 1.54% 1.78% 3.18% 0.59% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 95.88 86.13 98.76 98.48 92.33 101.60 100.95 -3.37%
EPS 0.50 0.81 -0.88 2.27 2.56 4.58 0.81 -27.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.47 1.46 1.47 1.44 1.44 1.39 4.26%
Adjusted Per Share Value based on latest NOSH - 82,046
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 95.88 86.13 98.76 98.48 92.33 101.60 100.95 -3.37%
EPS 0.50 0.81 -0.88 2.27 2.56 4.58 0.81 -27.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.47 1.46 1.47 1.44 1.44 1.39 4.26%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.45 0.485 0.43 0.56 0.56 0.44 0.44 -
P/RPS 0.47 0.56 0.44 0.57 0.61 0.43 0.44 4.49%
P/EPS 89.40 59.66 -48.59 24.70 21.87 9.60 54.04 39.83%
EY 1.12 1.68 -2.06 4.05 4.57 10.42 1.85 -28.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.29 0.38 0.39 0.31 0.32 -4.20%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 27/02/13 27/11/12 28/08/12 31/05/12 -
Price 0.42 0.455 0.53 0.48 0.50 0.49 0.48 -
P/RPS 0.44 0.53 0.54 0.49 0.54 0.48 0.48 -5.63%
P/EPS 83.44 55.97 -59.90 21.17 19.53 10.69 58.96 26.02%
EY 1.20 1.79 -1.67 4.72 5.12 9.35 1.70 -20.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.31 0.36 0.33 0.35 0.34 0.35 -13.81%

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