[JERASIA] YoY Quarter Result on 30-Nov-2021 [#4]

Announcement Date
28-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
30-Nov-2021 [#4]
Profit Trend
QoQ- -568.12%
YoY- -863.66%
View:
Show?
Quarter Result
30/11/21 30/11/20 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
Revenue 45,651 26,753 123,962 111,635 114,357 89,190 83,111 -7.51%
PBT -129,209 -13,632 1,330 354 1,657 6,325 1,144 -
Tax -2,015 -27 -121 -1,324 -236 95 -312 27.51%
NP -131,224 -13,659 1,209 -970 1,421 6,420 832 -
-
NP to SH -131,626 -13,659 2,594 -970 1,421 6,420 832 -
-
Tax Rate - - 9.10% 374.01% 14.24% -1.50% 27.27% -
Total Cost 176,875 40,412 122,753 112,605 112,936 82,770 82,279 10.48%
-
Net Worth -82,046 85,327 151,785 146,041 141,939 132,914 123,069 -
Dividend
30/11/21 30/11/20 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 30/11/20 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
Net Worth -82,046 85,327 151,785 146,041 141,939 132,914 123,069 -
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
30/11/21 30/11/20 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
NP Margin -287.45% -51.06% 0.98% -0.87% 1.24% 7.20% 1.00% -
ROE 0.00% -16.01% 1.71% -0.66% 1.00% 4.83% 0.68% -
Per Share
30/11/21 30/11/20 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
RPS 55.64 32.61 151.09 136.06 139.38 108.71 101.30 -7.51%
EPS -159.94 -16.65 1.47 -1.18 1.73 7.82 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.00 1.04 1.85 1.78 1.73 1.62 1.50 -
Adjusted Per Share Value based on latest NOSH - 82,046
30/11/21 30/11/20 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
RPS 55.64 32.61 151.09 136.06 139.38 108.71 101.30 -7.51%
EPS -159.94 -16.65 1.47 -1.18 1.73 7.82 1.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -1.00 1.04 1.85 1.78 1.73 1.62 1.50 -
Price Multiplier on Financial Quarter End Date
30/11/21 30/11/20 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
Date 30/11/21 30/11/20 29/06/18 30/06/17 30/06/16 31/03/15 31/03/14 -
Price 0.16 0.42 0.41 0.60 0.535 0.47 0.425 -
P/RPS 0.29 1.29 0.27 0.44 0.38 0.43 0.42 -4.71%
P/EPS -0.10 -2.52 12.97 -50.75 30.89 6.01 41.91 -
EY -1,002.68 -39.64 7.71 -1.97 3.24 16.65 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.40 0.22 0.34 0.31 0.29 0.28 -
Price Multiplier on Announcement Date
30/11/21 30/11/20 30/06/18 30/06/17 30/06/16 31/03/15 31/03/14 CAGR
Date 28/01/22 29/01/21 30/08/18 25/08/17 25/08/16 28/05/15 22/05/14 -
Price 0.12 0.44 0.41 0.58 0.525 0.45 0.43 -
P/RPS 0.22 1.35 0.27 0.43 0.38 0.41 0.42 -8.08%
P/EPS -0.07 -2.64 12.97 -49.06 30.31 5.75 42.40 -
EY -1,336.91 -37.84 7.71 -2.04 3.30 17.39 2.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.42 0.22 0.33 0.30 0.28 0.29 -

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