[JERASIA] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 113.99%
YoY- -72.85%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 75,757 73,141 66,885 56,114 65,964 67,327 63,032 2.98%
PBT 2,452 2,351 1,110 394 1,306 945 1,455 8.69%
Tax -351 -272 -157 -88 -179 -318 -379 -1.21%
NP 2,101 2,079 953 306 1,127 627 1,076 11.28%
-
NP to SH 2,101 2,079 953 306 1,127 627 1,076 11.28%
-
Tax Rate 14.31% 11.57% 14.14% 22.34% 13.71% 33.65% 26.05% -
Total Cost 73,656 71,062 65,932 55,808 64,837 66,700 61,956 2.80%
-
Net Worth 118,146 110,934 105,158 105,032 105,296 105,599 101,850 2.40%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Div - 821 - - - - - -
Div Payout % - 39.53% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Net Worth 118,146 110,934 105,158 105,032 105,296 105,599 101,850 2.40%
NOSH 82,046 82,173 82,155 82,702 82,262 82,500 82,137 -0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
NP Margin 2.77% 2.84% 1.42% 0.55% 1.71% 0.93% 1.71% -
ROE 1.78% 1.87% 0.91% 0.29% 1.07% 0.59% 1.06% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 92.33 89.01 81.41 67.85 80.19 81.61 76.74 2.99%
EPS 2.56 2.53 1.16 0.37 1.37 0.76 1.31 11.30%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.35 1.28 1.27 1.28 1.28 1.24 2.41%
Adjusted Per Share Value based on latest NOSH - 82,702
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 92.33 89.15 81.52 68.39 80.40 82.06 76.83 2.98%
EPS 2.56 2.53 1.16 0.37 1.37 0.76 1.31 11.30%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 1.3521 1.2817 1.2802 1.2834 1.2871 1.2414 2.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 -
Price 0.56 0.29 0.29 0.30 0.72 0.62 0.63 -
P/RPS 0.61 0.33 0.36 0.44 0.90 0.76 0.82 -4.61%
P/EPS 21.87 11.46 25.00 81.08 52.55 81.58 48.09 -11.83%
EY 4.57 8.72 4.00 1.23 1.90 1.23 2.08 13.40%
DY 0.00 3.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.21 0.23 0.24 0.56 0.48 0.51 -4.19%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 27/11/12 24/11/11 25/11/10 30/11/09 24/11/08 20/11/07 22/08/06 -
Price 0.50 0.39 0.28 0.49 0.47 0.67 0.62 -
P/RPS 0.54 0.44 0.34 0.72 0.59 0.82 0.81 -6.27%
P/EPS 19.53 15.42 24.14 132.43 34.31 88.16 47.33 -13.19%
EY 5.12 6.49 4.14 0.76 2.91 1.13 2.11 15.21%
DY 0.00 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.22 0.39 0.37 0.52 0.50 -5.54%

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