[JERASIA] QoQ Quarter Result on 31-Mar-2009 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -448.61%
YoY- 56.06%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 67,660 56,114 55,143 62,979 79,454 65,964 63,554 4.25%
PBT 865 394 256 -3,050 666 1,306 1,362 -26.05%
Tax -88 -88 -113 1,300 -164 -179 -355 -60.43%
NP 777 306 143 -1,750 502 1,127 1,007 -15.83%
-
NP to SH 777 306 143 -1,750 502 1,127 1,007 -15.83%
-
Tax Rate 10.17% 22.34% 44.14% - 24.62% 13.71% 26.06% -
Total Cost 66,883 55,808 55,000 64,729 78,952 64,837 62,547 4.55%
-
Net Worth 104,690 105,032 106,829 104,342 106,160 105,296 103,156 0.98%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 104,690 105,032 106,829 104,342 106,160 105,296 103,156 0.98%
NOSH 81,789 82,702 84,117 82,159 82,295 82,262 81,869 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.15% 0.55% 0.26% -2.78% 0.63% 1.71% 1.58% -
ROE 0.74% 0.29% 0.13% -1.68% 0.47% 1.07% 0.98% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.72 67.85 65.55 76.65 96.55 80.19 77.63 4.31%
EPS 0.95 0.37 0.17 -2.13 0.61 1.37 1.23 -15.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.27 1.27 1.27 1.29 1.28 1.26 1.05%
Adjusted Per Share Value based on latest NOSH - 82,159
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 82.47 68.39 67.21 76.76 96.84 80.40 77.46 4.25%
EPS 0.95 0.37 0.17 -2.13 0.61 1.37 1.23 -15.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.276 1.2802 1.3021 1.2718 1.2939 1.2834 1.2573 0.98%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.30 0.32 0.31 0.50 0.72 0.55 -
P/RPS 0.37 0.44 0.49 0.40 0.52 0.90 0.71 -35.16%
P/EPS 32.63 81.08 188.24 -14.55 81.97 52.55 44.72 -18.90%
EY 3.06 1.23 0.53 -6.87 1.22 1.90 2.24 23.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.24 0.25 0.24 0.39 0.56 0.44 -33.16%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 30/11/09 26/08/09 26/05/09 25/02/09 24/11/08 27/08/08 -
Price 0.35 0.49 0.40 0.36 0.60 0.47 0.45 -
P/RPS 0.42 0.72 0.61 0.47 0.62 0.59 0.58 -19.31%
P/EPS 36.84 132.43 235.29 -16.90 98.36 34.31 36.59 0.45%
EY 2.71 0.76 0.42 -5.92 1.02 2.91 2.73 -0.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.39 0.31 0.28 0.47 0.37 0.36 -17.40%

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