[JERASIA] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -18.54%
YoY- 121.78%
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 335,372 320,885 320,942 316,614 282,317 251,881 271,951 3.55%
PBT 11,929 5,025 10,118 12,343 6,083 1,532 284 86.39%
Tax -1,842 -1,741 -3,123 -3,902 -2,277 -1,295 602 -
NP 10,087 3,284 6,995 8,441 3,806 237 886 49.95%
-
NP to SH 10,087 3,284 6,995 8,441 3,806 237 886 49.95%
-
Tax Rate 15.44% 34.65% 30.87% 31.61% 37.43% 84.53% -211.97% -
Total Cost 325,285 317,601 313,947 308,173 278,511 251,644 271,065 3.08%
-
Net Worth 132,914 123,069 119,787 114,043 106,633 102,972 104,187 4.14%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - 2,461 - - - -
Div Payout % - - - 29.16% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 132,914 123,069 119,787 114,043 106,633 102,972 104,187 4.14%
NOSH 82,046 82,046 82,046 82,046 82,025 81,724 82,037 0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.01% 1.02% 2.18% 2.67% 1.35% 0.09% 0.33% -
ROE 7.59% 2.67% 5.84% 7.40% 3.57% 0.23% 0.85% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 408.76 391.10 391.17 385.90 344.18 308.21 331.50 3.55%
EPS 12.29 4.00 8.53 10.29 4.64 0.29 1.08 49.94%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.62 1.50 1.46 1.39 1.30 1.26 1.27 4.13%
Adjusted Per Share Value based on latest NOSH - 82,046
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 408.76 391.10 391.17 385.90 344.10 307.00 331.46 3.55%
EPS 12.29 4.00 8.53 10.29 4.64 0.29 1.08 49.94%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.62 1.50 1.46 1.39 1.2997 1.2551 1.2699 4.13%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.47 0.425 0.43 0.44 0.29 0.36 0.31 -
P/RPS 0.11 0.11 0.11 0.11 0.08 0.12 0.09 3.39%
P/EPS 3.82 10.62 5.04 4.28 6.25 124.14 28.70 -28.53%
EY 26.16 9.42 19.83 23.38 16.00 0.81 3.48 39.94%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 0.29 0.28 0.29 0.32 0.22 0.29 0.24 3.20%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 22/05/14 29/05/13 31/05/12 30/05/11 31/05/10 26/05/09 -
Price 0.45 0.43 0.53 0.48 0.28 0.29 0.36 -
P/RPS 0.11 0.11 0.14 0.12 0.08 0.09 0.11 0.00%
P/EPS 3.66 10.74 6.22 4.67 6.03 100.00 33.33 -30.78%
EY 27.32 9.31 16.09 21.43 16.57 1.00 3.00 44.48%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.36 0.35 0.22 0.23 0.28 0.00%

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