[JERASIA] YoY TTM Result on 30-Jun-2011 [#1]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 37.86%
YoY- 366.4%
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 328,438 308,252 326,972 291,644 261,412 263,540 281,449 2.60%
PBT 6,131 6,105 14,091 8,204 2,429 -822 -369 -
Tax -2,001 -2,203 -4,363 -2,957 -1,304 844 215 -
NP 4,130 3,902 9,728 5,247 1,125 22 -154 -
-
NP to SH 4,130 3,902 9,728 5,247 1,125 22 -154 -
-
Tax Rate 32.64% 36.09% 30.96% 36.04% 53.68% - - -
Total Cost 324,308 304,350 317,244 286,397 260,287 263,518 281,603 2.38%
-
Net Worth 124,709 120,607 118,146 109,227 103,918 106,829 103,156 3.21%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - 821 - - - - -
Div Payout % - - 8.45% - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 124,709 120,607 118,146 109,227 103,918 106,829 103,156 3.21%
NOSH 82,046 82,046 82,046 82,126 81,825 84,117 81,869 0.03%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.26% 1.27% 2.98% 1.80% 0.43% 0.01% -0.05% -
ROE 3.31% 3.24% 8.23% 4.80% 1.08% 0.02% -0.15% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 400.31 375.71 398.52 355.12 319.48 313.30 343.78 2.56%
EPS 5.03 4.76 11.86 6.39 1.37 0.03 -0.19 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.47 1.44 1.33 1.27 1.27 1.26 3.17%
Adjusted Per Share Value based on latest NOSH - 82,126
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 400.31 375.71 398.52 355.46 318.62 321.21 343.04 2.60%
EPS 5.03 4.76 11.86 6.40 1.37 0.03 -0.19 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.47 1.44 1.3313 1.2666 1.3021 1.2573 3.21%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.555 0.485 0.44 0.33 0.26 0.32 0.55 -
P/RPS 0.14 0.13 0.11 0.09 0.08 0.10 0.16 -2.19%
P/EPS 11.03 10.20 3.71 5.17 18.91 1,223.53 -292.39 -
EY 9.07 9.81 26.95 19.36 5.29 0.08 -0.34 -
DY 0.00 0.00 2.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.33 0.31 0.25 0.20 0.25 0.44 -2.84%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 28/08/12 25/08/11 25/08/10 26/08/09 27/08/08 -
Price 0.52 0.455 0.49 0.31 0.26 0.40 0.45 -
P/RPS 0.13 0.12 0.12 0.09 0.08 0.13 0.13 0.00%
P/EPS 10.33 9.57 4.13 4.85 18.91 1,529.41 -239.23 -
EY 9.68 10.45 24.20 20.61 5.29 0.07 -0.42 -
DY 0.00 0.00 2.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.31 0.34 0.23 0.20 0.31 0.36 -0.94%

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