[JERASIA] YoY Annualized Quarter Result on 31-Aug-2021 [#3]

Announcement Date
28-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
31-Aug-2021 [#3]
Profit Trend
QoQ- -132.9%
YoY--%
View:
Show?
Annualized Quarter Result
31/08/22 31/08/21 31/08/20 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 50,101 118,464 0 476,649 505,844 452,781 467,345 -33.75%
PBT -157,344 -38,748 0 -10,572 5,005 11,277 6,902 -
Tax -416 49 0 -797 -317 -2,745 -658 -8.10%
NP -157,760 -38,698 0 -11,369 4,688 8,532 6,244 -
-
NP to SH -157,760 -36,802 0 -11,369 4,688 8,532 6,244 -
-
Tax Rate - - - - 6.33% 24.34% 9.53% -
Total Cost 207,861 157,162 0 488,018 501,156 444,249 461,101 -13.66%
-
Net Worth -236,292 21,331 0 146,862 155,066 149,323 148,339 -
Dividend
31/08/22 31/08/21 31/08/20 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - 546 546 - -
Div Payout % - - - - 11.67% 6.41% - -
Equity
31/08/22 31/08/21 31/08/20 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth -236,292 21,331 0 146,862 155,066 149,323 148,339 -
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/08/22 31/08/21 31/08/20 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -314.88% -32.67% 0.00% -2.39% 0.93% 1.88% 1.34% -
ROE 0.00% -172.52% 0.00% -7.74% 3.02% 5.71% 4.21% -
Per Share
31/08/22 31/08/21 31/08/20 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 61.06 144.39 0.00 580.95 616.54 551.86 567.09 -33.70%
EPS -192.28 -47.17 0.00 -13.85 5.72 10.40 7.61 -
DPS 0.00 0.00 0.00 0.00 0.67 0.67 0.00 -
NAPS -2.88 0.26 0.00 1.79 1.89 1.82 1.80 -
Adjusted Per Share Value based on latest NOSH - 82,046
31/08/22 31/08/21 31/08/20 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 61.06 144.39 0.00 580.95 616.54 551.86 569.61 -33.75%
EPS -192.28 -47.17 0.00 -13.85 5.72 10.40 7.61 -
DPS 0.00 0.00 0.00 0.00 0.67 0.67 0.00 -
NAPS -2.88 0.26 0.00 1.79 1.89 1.82 1.808 -
Price Multiplier on Financial Quarter End Date
31/08/22 31/08/21 31/08/20 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/08/22 30/08/21 28/08/20 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.03 0.19 0.445 0.14 0.385 0.385 0.635 -
P/RPS 0.05 0.13 0.00 0.02 0.06 0.07 0.11 -13.53%
P/EPS -0.02 -0.42 0.00 -1.01 6.74 3.70 8.38 -
EY -6,409.41 -236.08 0.00 -98.98 14.84 27.01 11.93 -
DY 0.00 0.00 0.00 0.00 1.73 1.73 0.00 -
P/NAPS 0.00 0.73 0.00 0.08 0.20 0.21 0.35 -
Price Multiplier on Announcement Date
31/08/22 31/08/21 31/08/20 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 27/10/22 28/10/21 - 30/06/20 30/05/19 24/05/18 25/05/17 -
Price 0.025 0.18 0.00 0.21 0.37 0.43 0.69 -
P/RPS 0.04 0.12 0.00 0.04 0.06 0.08 0.12 -18.34%
P/EPS -0.01 -0.40 0.00 -1.52 6.48 4.13 9.11 -
EY -7,691.30 -249.20 0.00 -65.99 15.44 24.18 10.98 -
DY 0.00 0.00 0.00 0.00 1.80 1.55 0.00 -
P/NAPS 0.00 0.69 0.00 0.12 0.20 0.24 0.38 -

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