[JERASIA] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 56.99%
YoY- -78.96%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 318,232 292,284 261,118 220,514 259,036 304,806 258,510 3.37%
PBT 14,948 11,250 4,526 1,300 5,336 7,137 5,884 16.06%
Tax -3,226 -2,148 -558 -402 -1,068 -1,408 -1,452 13.60%
NP 11,722 9,102 3,968 898 4,268 5,728 4,432 16.81%
-
NP to SH 11,722 9,102 3,968 898 4,268 5,728 4,432 16.81%
-
Tax Rate 21.58% 19.09% 12.33% 30.92% 20.01% 19.73% 24.68% -
Total Cost 306,510 283,182 257,150 219,616 254,768 299,077 254,078 3.04%
-
Net Worth 118,146 110,699 104,938 103,678 105,058 105,125 101,771 2.41%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Div - 1,639 - - - - - -
Div Payout % - 18.02% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Net Worth 118,146 110,699 104,938 103,678 105,058 105,125 101,771 2.41%
NOSH 82,046 81,999 81,983 81,636 82,076 82,129 82,074 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
NP Margin 3.68% 3.11% 1.52% 0.41% 1.65% 1.88% 1.71% -
ROE 9.92% 8.22% 3.78% 0.87% 4.06% 5.45% 4.35% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 387.87 356.44 318.50 270.12 315.60 371.13 314.97 3.38%
EPS 14.28 11.10 4.84 1.10 5.20 6.98 5.40 16.81%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.35 1.28 1.27 1.28 1.28 1.24 2.41%
Adjusted Per Share Value based on latest NOSH - 82,702
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 387.87 356.24 318.26 268.77 315.72 371.51 315.08 3.37%
EPS 14.28 11.09 4.84 1.09 5.20 6.98 5.40 16.81%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.3492 1.279 1.2637 1.2805 1.2813 1.2404 2.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 -
Price 0.56 0.29 0.29 0.30 0.72 0.62 0.63 -
P/RPS 0.14 0.08 0.09 0.11 0.23 0.17 0.20 -5.54%
P/EPS 3.92 2.61 5.99 27.27 13.85 8.89 11.67 -15.99%
EY 25.51 38.28 16.69 3.67 7.22 11.25 8.57 19.04%
DY 0.00 6.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.21 0.23 0.24 0.56 0.48 0.51 -4.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 27/11/12 24/11/11 25/11/10 30/11/09 24/11/08 20/11/07 22/08/06 -
Price 0.50 0.39 0.28 0.49 0.47 0.67 0.62 -
P/RPS 0.13 0.11 0.09 0.18 0.15 0.18 0.20 -6.65%
P/EPS 3.50 3.51 5.79 44.55 9.04 9.61 11.48 -17.28%
EY 28.57 28.46 17.29 2.24 11.06 10.41 8.71 20.90%
DY 0.00 5.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.22 0.39 0.37 0.52 0.50 -5.54%

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