[JERASIA] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 173.05%
YoY- -53.49%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
Revenue 239,914 233,786 209,526 177,917 208,972 288,292 189,557 3.29%
PBT 9,788 10,563 4,852 1,515 3,334 7,075 6,537 5.71%
Tax -2,067 -2,791 -1,703 -289 -698 -1,061 -981 10.81%
NP 7,721 7,772 3,149 1,226 2,636 6,014 5,556 4.63%
-
NP to SH 7,721 7,772 3,149 1,226 2,636 6,014 5,556 4.63%
-
Tax Rate 21.12% 26.42% 35.10% 19.08% 20.94% 15.00% 15.01% -
Total Cost 232,193 226,014 206,377 176,691 206,336 282,278 184,001 3.25%
-
Net Worth 120,607 113,256 105,786 105,320 105,932 106,660 74,681 6.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
Div - 820 - - - - - -
Div Payout % - 10.56% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
Net Worth 120,607 113,256 105,786 105,320 105,932 106,660 74,681 6.82%
NOSH 82,046 82,069 82,005 82,281 82,118 82,046 82,067 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
NP Margin 3.22% 3.32% 1.50% 0.69% 1.26% 2.09% 2.93% -
ROE 6.40% 6.86% 2.98% 1.16% 2.49% 5.64% 7.44% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
RPS 292.41 284.86 255.50 216.23 254.48 351.38 230.98 3.30%
EPS 9.41 9.47 3.84 1.49 3.21 7.33 6.77 4.64%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.38 1.29 1.28 1.29 1.30 0.91 6.83%
Adjusted Per Share Value based on latest NOSH - 81,789
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
RPS 292.41 284.95 255.38 216.85 254.70 351.38 231.04 3.29%
EPS 9.41 9.47 3.84 1.49 3.21 7.33 6.77 4.64%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.3804 1.2894 1.2837 1.2911 1.30 0.9102 6.82%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 30/09/05 -
Price 0.56 0.30 0.29 0.31 0.50 0.57 0.59 -
P/RPS 0.19 0.11 0.11 0.14 0.20 0.16 0.26 -4.22%
P/EPS 5.95 3.17 7.55 20.81 15.58 7.78 8.71 -5.11%
EY 16.80 31.57 13.24 4.81 6.42 12.86 11.47 5.39%
DY 0.00 3.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.22 0.22 0.24 0.39 0.44 0.65 -7.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
Date 27/02/13 28/02/12 23/02/11 24/02/10 25/02/09 25/02/08 25/11/05 -
Price 0.48 0.40 0.29 0.35 0.60 0.55 0.56 -
P/RPS 0.16 0.14 0.11 0.16 0.24 0.16 0.24 -5.43%
P/EPS 5.10 4.22 7.55 23.49 18.69 7.50 8.27 -6.44%
EY 19.61 23.68 13.24 4.26 5.35 13.33 12.09 6.89%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.29 0.22 0.27 0.47 0.42 0.62 -8.32%

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