[JERASIA] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 61.92%
YoY- -81.57%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 242,319 292,237 158,390 149,334 159,116 146,142 130,559 10.38%
PBT 4,073 6,126 3,532 1,732 7,474 5,625 2,263 9.84%
Tax -313 -1,093 -1,053 -652 -1,613 -1,074 -279 1.85%
NP 3,760 5,033 2,479 1,080 5,861 4,551 1,984 10.75%
-
NP to SH 3,760 5,033 2,479 1,080 5,861 4,551 1,984 10.75%
-
Tax Rate 7.68% 17.84% 29.81% 37.64% 21.58% 19.09% 12.33% -
Total Cost 238,559 287,204 155,911 148,254 153,255 141,591 128,575 10.38%
-
Net Worth 146,862 140,398 125,530 121,428 118,146 110,699 104,938 5.51%
Dividend
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 819 - -
Div Payout % - - - - - 18.02% - -
Equity
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 146,862 140,398 125,530 121,428 118,146 110,699 104,938 5.51%
NOSH 82,046 82,046 82,046 82,046 82,046 81,999 81,983 0.01%
Ratio Analysis
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.55% 1.72% 1.57% 0.72% 3.68% 3.11% 1.52% -
ROE 2.56% 3.58% 1.97% 0.89% 4.96% 4.11% 1.89% -
Per Share
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 295.35 355.93 193.05 182.01 193.94 178.22 159.25 10.37%
EPS 4.58 6.13 3.02 1.32 7.14 5.55 2.42 10.73%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.79 1.71 1.53 1.48 1.44 1.35 1.28 5.50%
Adjusted Per Share Value based on latest NOSH - 82,046
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 295.35 355.93 193.05 182.01 193.94 178.12 159.13 10.38%
EPS 4.58 6.13 3.02 1.32 7.14 5.55 2.42 10.73%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.79 1.71 1.53 1.48 1.44 1.3492 1.279 5.51%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.54 0.765 0.56 0.45 0.56 0.29 0.29 -
P/RPS 0.18 0.00 0.29 0.25 0.29 0.16 0.18 0.00%
P/EPS 11.78 0.00 18.53 34.19 7.84 5.23 11.98 -0.26%
EY 8.49 0.00 5.40 2.93 12.76 19.14 8.34 0.28%
DY 0.00 0.00 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 0.30 0.77 0.37 0.30 0.39 0.21 0.23 4.33%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/02/17 25/02/16 27/11/14 27/11/13 27/11/12 24/11/11 25/11/10 -
Price 0.685 0.735 0.475 0.42 0.50 0.39 0.28 -
P/RPS 0.23 0.00 0.25 0.23 0.26 0.22 0.18 3.99%
P/EPS 14.95 0.00 15.72 31.91 7.00 7.03 11.57 4.18%
EY 6.69 0.00 6.36 3.13 14.29 14.23 8.64 -4.00%
DY 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 0.38 0.74 0.31 0.28 0.35 0.29 0.22 9.12%

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