[JERASIA] YoY Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -66.39%
YoY- -56.38%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/12/05 31/12/04 CAGR
Revenue 316,614 282,317 251,881 271,951 353,772 268,090 254,359 3.06%
PBT 12,343 6,083 1,532 284 2,082 10,154 9,006 4.44%
Tax -3,902 -2,277 -1,295 602 -51 -2,009 -839 23.60%
NP 8,441 3,806 237 886 2,031 8,145 8,167 0.45%
-
NP to SH 8,441 3,806 237 886 2,031 8,081 8,167 0.45%
-
Tax Rate 31.61% 37.43% 84.53% -211.97% 2.45% 19.79% 9.32% -
Total Cost 308,173 278,511 251,644 271,065 351,741 259,945 246,192 3.14%
-
Net Worth 114,043 106,633 102,972 104,187 101,549 102,550 73,872 6.17%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/12/05 31/12/04 CAGR
Div 2,461 - - - - 2,461 4,924 -9.12%
Div Payout % 29.16% - - - - 30.46% 60.30% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/12/05 31/12/04 CAGR
Net Worth 114,043 106,633 102,972 104,187 101,549 102,550 73,872 6.17%
NOSH 82,046 82,025 81,724 82,037 81,895 82,040 82,080 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/12/05 31/12/04 CAGR
NP Margin 2.67% 1.35% 0.09% 0.33% 0.57% 3.04% 3.21% -
ROE 7.40% 3.57% 0.23% 0.85% 2.00% 7.88% 11.06% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/12/05 31/12/04 CAGR
RPS 385.90 344.18 308.21 331.50 431.98 326.78 309.89 3.07%
EPS 10.29 4.64 0.29 1.08 2.48 9.93 9.95 0.46%
DPS 3.00 0.00 0.00 0.00 0.00 3.00 6.00 -9.11%
NAPS 1.39 1.30 1.26 1.27 1.24 1.25 0.90 6.17%
Adjusted Per Share Value based on latest NOSH - 82,159
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/12/05 31/12/04 CAGR
RPS 385.90 344.10 307.00 331.46 431.19 326.76 310.02 3.06%
EPS 10.29 4.64 0.29 1.08 2.48 9.85 9.95 0.46%
DPS 3.00 0.00 0.00 0.00 0.00 3.00 6.00 -9.11%
NAPS 1.39 1.2997 1.2551 1.2699 1.2377 1.2499 0.9004 6.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/12/05 31/12/04 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/12/05 31/12/04 -
Price 0.44 0.29 0.36 0.31 0.65 0.57 0.62 -
P/RPS 0.11 0.08 0.12 0.09 0.15 0.17 0.20 -7.91%
P/EPS 4.28 6.25 124.14 28.70 26.21 5.79 6.23 -5.04%
EY 23.38 16.00 0.81 3.48 3.82 17.28 16.05 5.32%
DY 6.82 0.00 0.00 0.00 0.00 5.26 9.68 -4.71%
P/NAPS 0.32 0.22 0.29 0.24 0.52 0.46 0.69 -10.05%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/12/05 31/12/04 CAGR
Date 31/05/12 30/05/11 31/05/10 26/05/09 26/05/08 24/02/06 17/02/05 -
Price 0.48 0.28 0.29 0.36 0.50 0.59 0.62 -
P/RPS 0.12 0.08 0.09 0.11 0.12 0.18 0.20 -6.80%
P/EPS 4.67 6.03 100.00 33.33 20.16 5.99 6.23 -3.89%
EY 21.43 16.57 1.00 3.00 4.96 16.69 16.05 4.06%
DY 6.25 0.00 0.00 0.00 0.00 5.08 9.68 -5.85%
P/NAPS 0.35 0.22 0.23 0.28 0.40 0.47 0.69 -8.93%

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