[JERASIA] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -32.05%
YoY- -17.13%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 503,610 335,372 320,885 320,942 316,614 282,317 251,881 11.71%
PBT 9,168 11,929 5,025 10,118 12,343 6,083 1,532 33.11%
Tax -1,735 -1,842 -1,741 -3,123 -3,902 -2,277 -1,295 4.78%
NP 7,433 10,087 3,284 6,995 8,441 3,806 237 73.47%
-
NP to SH 7,433 10,087 3,284 6,995 8,441 3,806 237 73.47%
-
Tax Rate 18.92% 15.44% 34.65% 30.87% 31.61% 37.43% 84.53% -
Total Cost 496,177 325,285 317,601 313,947 308,173 278,511 251,644 11.46%
-
Net Worth 141,939 132,914 123,069 119,787 114,043 106,633 102,972 5.26%
Dividend
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - 2,461 - - -
Div Payout % - - - - 29.16% - - -
Equity
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 141,939 132,914 123,069 119,787 114,043 106,633 102,972 5.26%
NOSH 82,046 82,046 82,046 82,046 82,046 82,025 81,724 0.06%
Ratio Analysis
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.48% 3.01% 1.02% 2.18% 2.67% 1.35% 0.09% -
ROE 5.24% 7.59% 2.67% 5.84% 7.40% 3.57% 0.23% -
Per Share
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 613.81 408.76 391.10 391.17 385.90 344.18 308.21 11.64%
EPS 9.06 12.29 4.00 8.53 10.29 4.64 0.29 73.36%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.73 1.62 1.50 1.46 1.39 1.30 1.26 5.19%
Adjusted Per Share Value based on latest NOSH - 82,046
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 613.81 408.76 391.10 391.17 385.90 344.10 307.00 11.71%
EPS 9.06 12.29 4.00 8.53 10.29 4.64 0.29 73.36%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.73 1.62 1.50 1.46 1.39 1.2997 1.2551 5.26%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.535 0.47 0.425 0.43 0.44 0.29 0.36 -
P/RPS 0.09 0.11 0.11 0.11 0.11 0.08 0.12 -4.49%
P/EPS 5.91 3.82 10.62 5.04 4.28 6.25 124.14 -38.54%
EY 16.93 26.16 9.42 19.83 23.38 16.00 0.81 62.57%
DY 0.00 0.00 0.00 0.00 6.82 0.00 0.00 -
P/NAPS 0.31 0.29 0.28 0.29 0.32 0.22 0.29 1.07%
Price Multiplier on Announcement Date
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/08/16 28/05/15 22/05/14 29/05/13 31/05/12 30/05/11 31/05/10 -
Price 0.525 0.45 0.43 0.53 0.48 0.28 0.29 -
P/RPS 0.09 0.11 0.11 0.14 0.12 0.08 0.09 0.00%
P/EPS 5.79 3.66 10.74 6.22 4.67 6.03 100.00 -36.58%
EY 17.26 27.32 9.31 16.09 21.43 16.57 1.00 57.67%
DY 0.00 0.00 0.00 0.00 6.25 0.00 0.00 -
P/NAPS 0.30 0.28 0.29 0.36 0.35 0.22 0.23 4.33%

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