[JERASIA] YoY Annualized Quarter Result on 30-Nov-2019

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2019
Quarter
30-Nov-2019
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 30/09/19 30/11/19 30/06/19 30/06/15 31/03/07 CAGR
Revenue 344,661 411,208 501,304 0 502,615 334,652 0 -
PBT -59,396 -64,794 4,152 0 3,627 6,740 0 -
Tax -279 -361 -552 0 -1,365 -1,068 0 -
NP -59,676 -65,155 3,600 0 2,262 5,672 0 -
-
NP to SH -59,676 -65,155 3,600 0 2,262 5,672 0 -
-
Tax Rate - - 13.29% - 37.63% 15.85% - -
Total Cost 404,337 476,363 497,704 0 500,353 328,980 0 -
-
Net Worth 84,507 95,993 155,887 154,246 159,989 135,242 106,049 -1.66%
Dividend
30/09/20 30/06/20 30/09/19 30/11/19 30/06/19 30/06/15 31/03/07 CAGR
Div - - - - 410 - - -
Div Payout % - - - - 18.14% - - -
Equity
30/09/20 30/06/20 30/09/19 30/11/19 30/06/19 30/06/15 31/03/07 CAGR
Net Worth 84,507 95,993 155,887 154,246 159,989 135,242 106,049 -1.66%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,208 -0.01%
Ratio Analysis
30/09/20 30/06/20 30/09/19 30/11/19 30/06/19 30/06/15 31/03/07 CAGR
NP Margin -17.31% -15.84% 0.72% 0.00% 0.45% 1.69% 0.00% -
ROE -70.62% -67.87% 2.31% 0.00% 1.41% 4.19% 0.00% -
Per Share
30/09/20 30/06/20 30/09/19 30/11/19 30/06/19 30/06/15 31/03/07 CAGR
RPS 420.08 501.19 611.00 0.00 612.60 408.28 0.00 -
EPS -72.74 -79.42 4.40 0.00 2.76 6.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.03 1.17 1.90 1.88 1.95 1.65 1.29 -1.65%
Adjusted Per Share Value based on latest NOSH - 82,046
30/09/20 30/06/20 30/09/19 30/11/19 30/06/19 30/06/15 31/03/07 CAGR
RPS 420.08 501.19 611.00 0.00 612.60 408.28 0.00 -
EPS -72.74 -79.42 4.40 0.00 2.76 6.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 1.03 1.17 1.90 1.88 1.95 1.65 1.2926 -1.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 30/09/19 30/11/19 30/06/19 30/06/15 31/03/07 CAGR
Date 30/09/20 30/06/20 30/09/19 29/11/19 28/06/19 30/06/15 30/03/07 -
Price 0.31 0.205 0.325 0.33 0.355 0.915 0.60 -
P/RPS 0.07 0.04 0.05 0.00 0.06 0.00 0.00 -
P/EPS -0.43 -0.26 7.41 0.00 12.88 0.00 0.00 -
EY -234.63 -387.38 13.50 0.00 7.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.41 0.00 0.00 -
P/NAPS 0.30 0.18 0.17 0.18 0.18 0.92 0.47 -3.26%
Price Multiplier on Announcement Date
30/09/20 30/06/20 30/09/19 30/11/19 30/06/19 30/06/15 31/03/07 CAGR
Date 30/11/20 28/08/20 28/11/19 - 28/08/19 27/08/15 22/05/07 -
Price 0.42 0.445 0.32 0.00 0.345 0.71 0.57 -
P/RPS 0.10 0.09 0.05 0.00 0.06 0.00 0.00 -
P/EPS -0.58 -0.56 7.29 0.00 12.51 0.00 0.00 -
EY -173.18 -178.46 13.71 0.00 7.99 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 1.45 0.00 0.00 -
P/NAPS 0.41 0.38 0.17 0.00 0.18 0.71 0.44 -0.52%

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