[JERASIA] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -61.86%
YoY- -82.26%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 448,784 357,170 312,888 282,676 333,436 292,004 254,696 9.47%
PBT 7,832 6,770 8,460 4,036 20,088 13,096 4,612 8.83%
Tax -832 -1,382 -2,412 -1,368 -5,048 -3,208 -488 8.90%
NP 7,000 5,388 6,048 2,668 15,040 9,888 4,124 8.82%
-
NP to SH 7,000 5,388 6,048 2,668 15,040 9,888 4,124 8.82%
-
Tax Rate 10.62% 20.41% 28.51% 33.89% 25.13% 24.50% 10.58% -
Total Cost 441,784 351,782 306,840 280,008 318,396 282,116 250,572 9.48%
-
Net Worth 143,580 138,806 124,709 120,607 118,146 109,227 103,918 5.30%
Dividend
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 143,580 138,806 124,709 120,607 118,146 109,227 103,918 5.30%
NOSH 82,046 82,046 82,046 82,046 82,046 82,126 81,825 0.04%
Ratio Analysis
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.56% 1.51% 1.93% 0.94% 4.51% 3.39% 1.62% -
ROE 4.88% 3.88% 4.85% 2.21% 12.73% 9.05% 3.97% -
Per Share
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 546.99 434.86 381.36 344.53 406.40 355.56 311.27 9.42%
EPS 8.52 6.56 7.36 3.24 18.32 12.04 5.04 8.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.69 1.52 1.47 1.44 1.33 1.27 5.25%
Adjusted Per Share Value based on latest NOSH - 82,046
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 546.99 434.86 381.36 344.53 406.40 355.90 310.43 9.47%
EPS 8.52 6.56 7.36 3.24 18.32 12.05 5.03 8.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.69 1.52 1.47 1.44 1.3313 1.2666 5.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.525 0.685 0.555 0.485 0.44 0.33 0.26 -
P/RPS 0.10 0.00 0.15 0.14 0.11 0.09 0.08 3.63%
P/EPS 6.15 0.00 7.53 14.91 2.40 2.74 5.16 2.84%
EY 16.25 0.00 13.28 6.70 41.66 36.48 19.38 -2.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.69 0.37 0.33 0.31 0.25 0.20 6.69%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/11/16 26/11/15 27/08/14 28/08/13 28/08/12 25/08/11 25/08/10 -
Price 0.555 0.80 0.52 0.455 0.49 0.31 0.26 -
P/RPS 0.10 0.00 0.14 0.13 0.12 0.09 0.08 3.63%
P/EPS 6.51 0.00 7.05 13.99 2.67 2.57 5.16 3.78%
EY 15.37 0.00 14.18 7.15 37.41 38.84 19.38 -3.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.80 0.34 0.31 0.34 0.23 0.20 7.80%

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