[JERASIA] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -7.95%
YoY- 129.39%
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 316,780 298,668 318,232 292,284 261,118 220,514 259,036 3.40%
PBT 7,064 3,464 14,948 11,250 4,526 1,300 5,336 4.78%
Tax -2,106 -1,304 -3,226 -2,148 -558 -402 -1,068 11.97%
NP 4,958 2,160 11,722 9,102 3,968 898 4,268 2.52%
-
NP to SH 4,958 2,160 11,722 9,102 3,968 898 4,268 2.52%
-
Tax Rate 29.81% 37.64% 21.58% 19.09% 12.33% 30.92% 20.01% -
Total Cost 311,822 296,508 306,510 283,182 257,150 219,616 254,768 3.42%
-
Net Worth 125,530 121,428 118,146 110,699 104,938 103,678 105,058 3.01%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - 1,639 - - - -
Div Payout % - - - 18.02% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 125,530 121,428 118,146 110,699 104,938 103,678 105,058 3.01%
NOSH 82,046 82,046 82,046 81,999 81,983 81,636 82,076 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 1.57% 0.72% 3.68% 3.11% 1.52% 0.41% 1.65% -
ROE 3.95% 1.78% 9.92% 8.22% 3.78% 0.87% 4.06% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 386.10 364.03 387.87 356.44 318.50 270.12 315.60 3.41%
EPS 6.04 2.64 14.28 11.10 4.84 1.10 5.20 2.52%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.53 1.48 1.44 1.35 1.28 1.27 1.28 3.01%
Adjusted Per Share Value based on latest NOSH - 82,173
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 386.10 364.03 387.87 356.24 318.26 268.77 315.72 3.40%
EPS 6.04 2.64 14.28 11.09 4.84 1.09 5.20 2.52%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.53 1.48 1.44 1.3492 1.279 1.2637 1.2805 3.01%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.56 0.45 0.56 0.29 0.29 0.30 0.72 -
P/RPS 0.15 0.12 0.14 0.08 0.09 0.11 0.23 -6.87%
P/EPS 9.27 17.09 3.92 2.61 5.99 27.27 13.85 -6.46%
EY 10.79 5.85 25.51 38.28 16.69 3.67 7.22 6.92%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.39 0.21 0.23 0.24 0.56 -6.67%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 27/11/14 27/11/13 27/11/12 24/11/11 25/11/10 30/11/09 24/11/08 -
Price 0.475 0.42 0.50 0.39 0.28 0.49 0.47 -
P/RPS 0.12 0.12 0.13 0.11 0.09 0.18 0.15 -3.64%
P/EPS 7.86 15.95 3.50 3.51 5.79 44.55 9.04 -2.30%
EY 12.72 6.27 28.57 28.46 17.29 2.24 11.06 2.35%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.31 0.28 0.35 0.29 0.22 0.39 0.37 -2.90%

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