[JERASIA] YoY Cumulative Quarter Result on 30-Jun-2012 [#1]

Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -55.46%
YoY- 52.1%
View:
Show?
Cumulative Result
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 178,585 78,222 70,669 83,359 73,001 63,674 55,143 20.66%
PBT 3,385 2,115 1,009 5,022 3,274 1,153 256 51.10%
Tax -691 -603 -342 -1,262 -802 -122 -113 33.57%
NP 2,694 1,512 667 3,760 2,472 1,031 143 59.90%
-
NP to SH 2,694 1,512 667 3,760 2,472 1,031 143 59.90%
-
Tax Rate 20.41% 28.51% 33.89% 25.13% 24.50% 10.58% 44.14% -
Total Cost 175,891 76,710 70,002 79,599 70,529 62,643 55,000 20.42%
-
Net Worth 138,806 124,709 120,607 118,146 109,227 103,918 106,829 4.27%
Dividend
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 138,806 124,709 120,607 118,146 109,227 103,918 106,829 4.27%
NOSH 82,046 82,046 82,046 82,046 82,126 81,825 84,117 -0.39%
Ratio Analysis
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.51% 1.93% 0.94% 4.51% 3.39% 1.62% 0.26% -
ROE 1.94% 1.21% 0.55% 3.18% 2.26% 0.99% 0.13% -
Per Share
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 217.43 95.34 86.13 101.60 88.89 77.82 65.55 21.13%
EPS 3.28 1.84 0.81 4.58 3.01 1.26 0.17 60.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.52 1.47 1.44 1.33 1.27 1.27 4.67%
Adjusted Per Share Value based on latest NOSH - 82,046
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 217.43 95.34 86.13 101.60 88.98 77.61 67.21 20.64%
EPS 3.28 1.84 0.81 4.58 3.01 1.26 0.17 60.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.52 1.47 1.44 1.3313 1.2666 1.3021 4.25%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/09/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.685 0.555 0.485 0.44 0.33 0.26 0.32 -
P/RPS 0.00 0.58 0.56 0.43 0.37 0.33 0.49 -
P/EPS 0.00 30.12 59.66 9.60 10.96 20.63 188.24 -
EY 0.00 3.32 1.68 10.42 9.12 4.85 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.37 0.33 0.31 0.25 0.20 0.25 17.62%
Price Multiplier on Announcement Date
30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 26/11/15 27/08/14 28/08/13 28/08/12 25/08/11 25/08/10 26/08/09 -
Price 0.80 0.52 0.455 0.49 0.31 0.26 0.40 -
P/RPS 0.00 0.55 0.53 0.48 0.35 0.33 0.61 -
P/EPS 0.00 28.22 55.97 10.69 10.30 20.63 235.29 -
EY 0.00 3.54 1.79 9.35 9.71 4.85 0.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.34 0.31 0.34 0.23 0.20 0.31 16.36%

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