[JERASIA] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 7.43%
YoY- -0.39%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Revenue 528,450 500,304 473,342 484,638 438,355 316,780 298,668 9.55%
PBT 3,104 6,048 5,754 8,146 9,189 7,064 3,464 -1.73%
Tax -714 -1,864 -1,544 -626 -1,639 -2,106 -1,304 -9.18%
NP 2,390 4,184 4,210 7,520 7,549 4,958 2,160 1.63%
-
NP to SH 2,390 5,808 4,210 7,520 7,549 4,958 2,160 1.63%
-
Tax Rate 23.00% 30.82% 26.83% 7.68% 17.84% 29.81% 37.64% -
Total Cost 526,060 496,120 469,132 477,118 430,806 311,822 296,508 9.59%
-
Net Worth 155,066 154,246 146,041 146,862 140,398 125,530 121,428 3.98%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Div - 820 - - - - - -
Div Payout % - 14.13% - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Net Worth 155,066 154,246 146,041 146,862 140,398 125,530 121,428 3.98%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
NP Margin 0.45% 0.84% 0.89% 1.55% 1.72% 1.57% 0.72% -
ROE 1.54% 3.77% 2.88% 5.12% 5.38% 3.95% 1.78% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
RPS 644.09 609.78 576.92 590.69 533.90 386.10 364.03 9.55%
EPS 2.92 5.10 5.14 9.16 9.20 6.04 2.64 1.62%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.88 1.78 1.79 1.71 1.53 1.48 3.98%
Adjusted Per Share Value based on latest NOSH - 82,046
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
RPS 644.09 609.78 576.92 590.69 533.90 386.10 364.03 9.55%
EPS 2.92 5.10 5.14 9.16 9.20 6.04 2.64 1.62%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.89 1.88 1.78 1.79 1.71 1.53 1.48 3.98%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/14 30/09/13 -
Price 0.35 0.35 0.495 0.54 0.765 0.56 0.45 -
P/RPS 0.05 0.06 0.09 0.09 0.00 0.15 0.12 -13.06%
P/EPS 12.02 4.94 9.65 5.89 0.00 9.27 17.09 -5.47%
EY 8.32 20.23 10.37 16.97 0.00 10.79 5.85 5.79%
DY 0.00 2.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.28 0.30 0.77 0.37 0.30 -7.04%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Date 27/02/20 27/02/19 27/02/18 23/02/17 25/02/16 27/11/14 27/11/13 -
Price 0.31 0.355 0.455 0.685 0.735 0.475 0.42 -
P/RPS 0.05 0.06 0.08 0.12 0.00 0.12 0.12 -13.06%
P/EPS 10.64 5.01 8.87 7.47 0.00 7.86 15.95 -6.26%
EY 9.40 19.94 11.28 13.38 0.00 12.72 6.27 6.68%
DY 0.00 2.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.19 0.26 0.38 0.74 0.31 0.28 -8.55%

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