[JERASIA] YoY Quarter Result on 31-Mar-2013 [#4]

Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -139.03%
YoY- -208.68%
View:
Show?
Quarter Result
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 114,357 89,190 83,111 81,028 82,828 72,791 73,964 7.21%
PBT 1,657 6,325 1,144 330 1,780 1,231 17 107.95%
Tax -236 95 -312 -1,056 -1,112 -574 -1,006 -20.69%
NP 1,421 6,420 832 -726 668 657 -989 -
-
NP to SH 1,421 6,420 832 -726 668 657 -989 -
-
Tax Rate 14.24% -1.50% 27.27% 320.00% 62.47% 46.63% 5,917.65% -
Total Cost 112,936 82,770 82,279 81,754 82,160 72,134 74,953 6.77%
-
Net Worth 141,939 132,914 123,069 119,787 114,043 106,762 102,986 5.26%
Dividend
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 141,939 132,914 123,069 119,787 114,043 106,762 102,986 5.26%
NOSH 82,046 82,046 82,046 82,046 82,046 82,124 81,735 0.06%
Ratio Analysis
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.24% 7.20% 1.00% -0.90% 0.81% 0.90% -1.34% -
ROE 1.00% 4.83% 0.68% -0.61% 0.59% 0.62% -0.96% -
Per Share
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 139.38 108.71 101.30 98.76 100.95 88.63 90.49 7.15%
EPS 1.73 7.82 1.01 -0.88 0.81 0.80 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.62 1.50 1.46 1.39 1.30 1.26 5.19%
Adjusted Per Share Value based on latest NOSH - 82,046
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 139.38 108.71 101.30 98.76 100.95 88.72 90.15 7.21%
EPS 1.73 7.82 1.01 -0.88 0.81 0.80 -1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.62 1.50 1.46 1.39 1.3013 1.2552 5.26%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/06/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.535 0.47 0.425 0.43 0.44 0.29 0.36 -
P/RPS 0.38 0.43 0.42 0.44 0.44 0.33 0.40 -0.81%
P/EPS 30.89 6.01 41.91 -48.59 54.04 36.25 -29.75 -
EY 3.24 16.65 2.39 -2.06 1.85 2.76 -3.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.29 0.28 0.29 0.32 0.22 0.29 1.07%
Price Multiplier on Announcement Date
30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/08/16 28/05/15 22/05/14 29/05/13 31/05/12 30/05/11 31/05/10 -
Price 0.525 0.45 0.43 0.53 0.48 0.28 0.29 -
P/RPS 0.38 0.41 0.42 0.54 0.48 0.32 0.32 2.78%
P/EPS 30.31 5.75 42.40 -59.90 58.96 35.00 -23.97 -
EY 3.30 17.39 2.36 -1.67 1.70 2.86 -4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.29 0.36 0.35 0.22 0.23 4.33%

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