[JERASIA] YoY TTM Result on 30-Jun-2009 [#1]

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	CAGR
TTM Result
Revenue	326,972	291,644	261,412	263,540	281,449	284,294	278,197	2.61%
YoY %	12.11%	11.56%	-0.81%	-6.36%	-1.00%	2.19%	-	-
Horiz. %	117.53%	104.83%	93.97%	94.73%	101.17%	102.19%	100.00%	-
PBT	14,091	8,204	2,429	-822	-369	6,779	10,359	5.04%
YoY %	71.76%	237.75%	395.50%	-122.76%	-105.44%	-34.56%	-	-
Horiz. %	136.03%	79.20%	23.45%	-7.94%	-3.56%	65.44%	100.00%	-
Tax	-4,363	-2,957	-1,304	844	215	-517	-2,082	12.55%
YoY %	-47.55%	-126.76%	-254.50%	292.56%	141.59%	75.17%	-	-
Horiz. %	209.56%	142.03%	62.63%	-40.54%	-10.33%	24.83%	100.00%	-
NP	9,728	5,247	1,125	22	-154	6,262	8,277	2.61%
YoY %	85.40%	366.40%	5,013.64%	114.29%	-102.46%	-24.34%	-	-
Horiz. %	117.53%	63.39%	13.59%	0.27%	-1.86%	75.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,728	5,247	1,125	22	-154	6,262	8,213	2.74%
YoY %	85.40%	366.40%	5,013.64%	114.29%	-102.46%	-23.76%	-	-
Horiz. %	118.45%	63.89%	13.70%	0.27%	-1.88%	76.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.96%	36.04%	53.68%	-	-	7.63%	20.10%	-
YoY %	-14.10%	-32.86%	0.00%	-	-	-62.04%	-	-
Horiz. %	154.03%	179.30%	267.06%	-	-	37.96%	100.00%	-
Total Cost	317,244	286,397	260,287	263,518	281,603	278,032	269,920	2.61%
YoY %	10.77%	10.03%	-1.23%	-6.42%	1.28%	3.01%	-	-
Horiz. %	117.53%	106.10%	96.43%	97.63%	104.33%	103.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	118,146	109,227	103,918	106,829	103,156	103,867	103,338	2.16%
YoY %	8.17%	5.11%	-2.72%	3.56%	-0.68%	0.51%	-	-
Horiz. %	114.33%	105.70%	100.56%	103.38%	99.82%	100.51%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	CAGR
Dividend
Div	821	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	8.45%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	CAGR
Equity
Net Worth	118,146	109,227	103,918	106,829	103,156	103,867	103,338	2.16%
YoY %	8.17%	5.11%	-2.72%	3.56%	-0.68%	0.51%	-	-
Horiz. %	114.33%	105.70%	100.56%	103.38%	99.82%	100.51%	100.00%	-
NOSH	82,046	82,126	81,825	84,117	81,869	81,785	82,014	0.00%
YoY %	-0.10%	0.37%	-2.72%	2.75%	0.10%	-0.28%	-	-
Horiz. %	100.04%	100.14%	99.77%	102.56%	99.82%	99.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	CAGR
Ratio Analysis
NP Margin	2.98%	1.80%	0.43%	0.01%	-0.05%	2.20%	2.98%	-
YoY %	65.56%	318.60%	4,200.00%	120.00%	-102.27%	-26.17%	-	-
Horiz. %	100.00%	60.40%	14.43%	0.34%	-1.68%	73.83%	100.00%	-
ROE	8.23%	4.80%	1.08%	0.02%	-0.15%	6.03%	7.95%	-
YoY %	71.46%	344.44%	5,300.00%	113.33%	-102.49%	-24.15%	-	-
Horiz. %	103.52%	60.38%	13.58%	0.25%	-1.89%	75.85%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	CAGR
Per Share
RPS	398.52	355.12	319.48	313.30	343.78	347.61	339.21	2.60%
YoY %	12.22%	11.16%	1.97%	-8.87%	-1.10%	2.48%	-	-
Horiz. %	117.48%	104.69%	94.18%	92.36%	101.35%	102.48%	100.00%	-
EPS	11.86	6.39	1.37	0.03	-0.19	7.66	10.01	2.74%
YoY %	85.60%	366.42%	4,466.67%	115.79%	-102.48%	-23.48%	-	-
Horiz. %	118.48%	63.84%	13.69%	0.30%	-1.90%	76.52%	100.00%	-
DPS	1.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	1.44	1.33	1.27	1.27	1.26	1.27	1.26	2.15%
YoY %	8.27%	4.72%	0.00%	0.79%	-0.79%	0.79%	-	-
Horiz. %	114.29%	105.56%	100.79%	100.79%	100.00%	100.79%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 84,117
RPS	398.52	355.46	318.62	321.21	343.04	346.51	339.07	2.61%
YoY %	12.11%	11.56%	-0.81%	-6.36%	-1.00%	2.19%	-	-
Horiz. %	117.53%	104.83%	93.97%	94.73%	101.17%	102.19%	100.00%	-
EPS	11.86	6.40	1.37	0.03	-0.19	7.63	10.01	2.74%
YoY %	85.31%	367.15%	4,466.67%	115.79%	-102.49%	-23.78%	-	-
Horiz. %	118.48%	63.94%	13.69%	0.30%	-1.90%	76.22%	100.00%	-
DPS	1.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	1.44	1.3313	1.2666	1.3021	1.2573	1.266	1.2595	2.16%
YoY %	8.16%	5.11%	-2.73%	3.56%	-0.69%	0.52%	-	-
Horiz. %	114.33%	105.70%	100.56%	103.38%	99.83%	100.52%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	31/03/06	-
Price	0.44	0.33	0.26	0.32	0.55	0.65	0.58	-
P/RPS	0.11	0.09	0.08	0.10	0.16	0.19	0.17	-6.72%
YoY %	22.22%	12.50%	-20.00%	-37.50%	-15.79%	11.76%	-	-
Horiz. %	64.71%	52.94%	47.06%	58.82%	94.12%	111.76%	100.00%	-
P/EPS	3.71	5.17	18.91	1,223.53	-292.39	8.49	5.79	-6.86%
YoY %	-28.24%	-72.66%	-98.45%	518.46%	-3,543.93%	46.63%	-	-
Horiz. %	64.08%	89.29%	326.60%	21,131.78%	-5,049.91%	146.63%	100.00%	-
EY	26.95	19.36	5.29	0.08	-0.34	11.78	17.27	7.37%
YoY %	39.20%	265.97%	6,512.50%	123.53%	-102.89%	-31.79%	-	-
Horiz. %	156.05%	112.10%	30.63%	0.46%	-1.97%	68.21%	100.00%	-
DY	2.27	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.31	0.25	0.20	0.25	0.44	0.51	0.46	-6.11%
YoY %	24.00%	25.00%	-20.00%	-43.18%	-13.73%	10.87%	-	-
Horiz. %	67.39%	54.35%	43.48%	54.35%	95.65%	110.87%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	25/08/11	25/08/10	26/08/09	27/08/08	23/08/07	24/05/06	-
Price	0.49	0.31	0.26	0.40	0.45	0.60	0.62	-
P/RPS	0.12	0.09	0.08	0.13	0.13	0.17	0.18	-6.27%
YoY %	33.33%	12.50%	-38.46%	0.00%	-23.53%	-5.56%	-	-
Horiz. %	66.67%	50.00%	44.44%	72.22%	72.22%	94.44%	100.00%	-
P/EPS	4.13	4.85	18.91	1,529.41	-239.23	7.84	6.19	-6.26%
YoY %	-14.85%	-74.35%	-98.76%	739.31%	-3,151.40%	26.66%	-	-
Horiz. %	66.72%	78.35%	305.49%	24,707.75%	-3,864.78%	126.66%	100.00%	-
EY	24.20	20.61	5.29	0.07	-0.42	12.76	16.15	6.67%
YoY %	17.42%	289.60%	7,457.14%	116.67%	-103.29%	-20.99%	-	-
Horiz. %	149.85%	127.62%	32.76%	0.43%	-2.60%	79.01%	100.00%	-
DY	2.04	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.34	0.23	0.20	0.31	0.36	0.47	0.49	-5.67%
YoY %	47.83%	15.00%	-35.48%	-13.89%	-23.40%	-4.08%	-	-
Horiz. %	69.39%	46.94%	40.82%	63.27%	73.47%	95.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos