[JERASIA] QoQ TTM 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- -13.96%
YoY- -0.47%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 311,160 308,252 320,942 322,742 329,588 326,972 316,614 -1.15%
PBT 4,376 6,105 10,118 11,568 14,192 14,091 12,343 -49.87%
Tax -2,162 -2,203 -3,123 -3,179 -4,442 -4,363 -3,903 -32.52%
NP 2,214 3,902 6,995 8,389 9,750 9,728 8,440 -58.98%
-
NP to SH 2,214 3,902 6,995 8,389 9,750 9,728 8,440 -58.98%
-
Tax Rate 49.41% 36.09% 30.87% 27.48% 31.30% 30.96% 31.62% -
Total Cost 308,946 304,350 313,947 314,353 319,838 317,244 308,174 0.16%
-
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 - - - - - 821 821 -
Div Payout % - - - - - 8.45% 9.74% -
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 0.71% 1.27% 2.18% 2.60% 2.96% 2.98% 2.67% -
ROE 1.82% 3.24% 5.84% 6.96% 8.25% 8.23% 7.40% -
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 379.25 375.71 391.17 393.37 401.71 398.52 385.90 -1.15%
EPS 2.70 4.76 8.53 10.22 11.88 11.86 10.29 -58.98%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
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 379.25 375.71 391.17 393.37 401.71 398.52 385.90 -1.15%
EPS 2.70 4.76 8.53 10.22 11.88 11.86 10.29 -58.98%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
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 0.12 0.13 0.11 0.14 0.14 0.11 0.11 5.96%
P/EPS 16.68 10.20 5.04 5.48 4.71 3.71 4.28 147.44%
EY 6.00 9.81 19.83 18.26 21.22 26.95 23.38 -59.58%
DY 0.00 0.00 0.00 0.00 0.00 2.27 2.27 -
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 0.11 0.12 0.14 0.12 0.12 0.12 0.12 -5.63%
P/EPS 15.56 9.57 6.22 4.69 4.21 4.13 4.67 122.91%
EY 6.42 10.45 16.09 21.30 23.77 24.20 21.43 -55.19%
DY 0.00 0.00 0.00 0.00 0.00 2.04 2.08 -
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