[JERASIA] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -22.0%
YoY- -79.41%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 329,941 328,438 320,885 318,802 311,160 308,252 320,942 1.85%
PBT 6,825 6,131 5,025 4,211 4,376 6,105 10,118 -23.06%
Tax -2,141 -2,001 -1,740 -2,484 -2,162 -2,203 -3,123 -22.23%
NP 4,684 4,130 3,285 1,727 2,214 3,902 6,995 -23.44%
-
NP to SH 4,684 4,130 3,285 1,727 2,214 3,902 6,995 -23.44%
-
Tax Rate 31.37% 32.64% 34.63% 58.99% 49.41% 36.09% 30.87% -
Total Cost 325,257 324,308 317,600 317,075 308,946 304,350 313,947 2.38%
-
Net Worth 125,530 124,709 123,069 122,248 121,428 120,607 119,787 3.16%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 125,530 124,709 123,069 122,248 121,428 120,607 119,787 3.16%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.42% 1.26% 1.02% 0.54% 0.71% 1.27% 2.18% -
ROE 3.73% 3.31% 2.67% 1.41% 1.82% 3.24% 5.84% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 402.14 400.31 391.10 388.56 379.25 375.71 391.17 1.85%
EPS 5.71 5.03 4.00 2.10 2.70 4.76 8.53 -23.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.50 1.49 1.48 1.47 1.46 3.16%
Adjusted Per Share Value based on latest NOSH - 82,046
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 402.14 400.31 391.10 388.56 379.25 375.71 391.17 1.85%
EPS 5.71 5.03 4.00 2.10 2.70 4.76 8.53 -23.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.52 1.50 1.49 1.48 1.47 1.46 3.16%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.56 0.555 0.425 0.42 0.45 0.485 0.43 -
P/RPS 0.14 0.14 0.11 0.11 0.12 0.13 0.11 17.42%
P/EPS 9.81 11.03 10.61 19.95 16.68 10.20 5.04 55.82%
EY 10.19 9.07 9.42 5.01 6.00 9.81 19.83 -35.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.28 0.28 0.30 0.33 0.29 17.61%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 27/08/14 22/05/14 26/02/14 27/11/13 28/08/13 29/05/13 -
Price 0.475 0.52 0.43 0.47 0.42 0.455 0.53 -
P/RPS 0.12 0.13 0.11 0.12 0.11 0.12 0.14 -9.75%
P/EPS 8.32 10.33 10.74 22.33 15.56 9.57 6.22 21.37%
EY 12.02 9.68 9.31 4.48 6.42 10.45 16.09 -17.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.29 0.32 0.28 0.31 0.36 -9.47%

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