[JERASIA] QoQ Quarter Result on 31-Mar-2011 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -43.61%
YoY- 166.43%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 87,644 73,141 73,001 72,791 78,967 66,885 63,674 23.66%
PBT 4,938 2,351 3,274 1,231 2,589 1,110 1,153 163.02%
Tax -1,717 -272 -802 -574 -1,424 -157 -122 480.11%
NP 3,221 2,079 2,472 657 1,165 953 1,031 113.26%
-
NP to SH 3,221 2,079 2,472 657 1,165 953 1,031 113.26%
-
Tax Rate 34.77% 11.57% 24.50% 46.63% 55.00% 14.14% 10.58% -
Total Cost 84,423 71,062 70,529 72,134 77,802 65,932 62,643 21.94%
-
Net Worth 113,103 110,934 109,227 106,762 105,834 105,158 103,918 5.79%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - 821 - - - - - -
Div Payout % - 39.53% - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 113,103 110,934 109,227 106,762 105,834 105,158 103,918 5.79%
NOSH 81,959 82,173 82,126 82,124 82,042 82,155 81,825 0.10%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.68% 2.84% 3.39% 0.90% 1.48% 1.42% 1.62% -
ROE 2.85% 1.87% 2.26% 0.62% 1.10% 0.91% 0.99% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 106.94 89.01 88.89 88.63 96.25 81.41 77.82 23.53%
EPS 3.93 2.53 3.01 0.80 1.42 1.16 1.26 113.03%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.35 1.33 1.30 1.29 1.28 1.27 5.67%
Adjusted Per Share Value based on latest NOSH - 82,124
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 106.82 89.15 88.98 88.72 96.25 81.52 77.61 23.66%
EPS 3.93 2.53 3.01 0.80 1.42 1.16 1.26 113.03%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3785 1.3521 1.3313 1.3013 1.2899 1.2817 1.2666 5.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.30 0.29 0.33 0.29 0.29 0.29 0.26 -
P/RPS 0.28 0.33 0.37 0.33 0.30 0.36 0.33 -10.34%
P/EPS 7.63 11.46 10.96 36.25 20.42 25.00 20.63 -48.38%
EY 13.10 8.72 9.12 2.76 4.90 4.00 4.85 93.59%
DY 0.00 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.25 0.22 0.22 0.23 0.20 6.54%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 25/08/11 30/05/11 23/02/11 25/11/10 25/08/10 -
Price 0.40 0.39 0.31 0.28 0.29 0.28 0.26 -
P/RPS 0.37 0.44 0.35 0.32 0.30 0.34 0.33 7.90%
P/EPS 10.18 15.42 10.30 35.00 20.42 24.14 20.63 -37.47%
EY 9.83 6.49 9.71 2.86 4.90 4.14 4.85 59.94%
DY 0.00 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.23 0.22 0.22 0.22 0.20 28.02%

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