[JERASIA] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -44.22%
YoY- -59.89%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 437,220 355,567 328,438 308,252 326,972 291,644 261,412 8.56%
PBT 7,740 11,781 6,131 6,105 14,091 8,204 2,429 20.34%
Tax -1,251 -1,481 -2,001 -2,203 -4,363 -2,957 -1,304 -0.66%
NP 6,489 10,300 4,130 3,902 9,728 5,247 1,125 32.31%
-
NP to SH 6,489 10,300 4,130 3,902 9,728 5,247 1,125 32.31%
-
Tax Rate 16.16% 12.57% 32.64% 36.09% 30.96% 36.04% 53.68% -
Total Cost 430,731 345,267 324,308 304,350 317,244 286,397 260,287 8.38%
-
Net Worth 143,580 138,657 124,709 120,607 118,146 109,227 103,918 5.30%
Dividend
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - 821 - - -
Div Payout % - - - - 8.45% - - -
Equity
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 143,580 138,657 124,709 120,607 118,146 109,227 103,918 5.30%
NOSH 82,046 82,046 82,046 82,046 82,046 82,126 81,825 0.04%
Ratio Analysis
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.48% 2.90% 1.26% 1.27% 2.98% 1.80% 0.43% -
ROE 4.52% 7.43% 3.31% 3.24% 8.23% 4.80% 1.08% -
Per Share
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 532.90 433.38 400.31 375.71 398.52 355.12 319.48 8.51%
EPS 7.91 12.55 5.03 4.76 11.86 6.39 1.37 32.33%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.75 1.69 1.52 1.47 1.44 1.33 1.27 5.25%
Adjusted Per Share Value based on latest NOSH - 82,046
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 532.90 433.38 400.31 375.71 398.52 355.46 318.62 8.56%
EPS 7.91 12.55 5.03 4.76 11.86 6.40 1.37 32.33%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.75 1.69 1.52 1.47 1.44 1.3313 1.2666 5.30%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.525 0.685 0.555 0.485 0.44 0.33 0.26 -
P/RPS 0.10 0.16 0.14 0.13 0.11 0.09 0.08 3.63%
P/EPS 6.64 5.46 11.03 10.20 3.71 5.17 18.91 -15.40%
EY 15.06 18.33 9.07 9.81 26.95 19.36 5.29 18.19%
DY 0.00 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.30 0.41 0.37 0.33 0.31 0.25 0.20 6.69%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/11/16 26/11/15 27/08/14 28/08/13 28/08/12 25/08/11 25/08/10 -
Price 0.555 0.80 0.52 0.455 0.49 0.31 0.26 -
P/RPS 0.10 0.18 0.13 0.12 0.12 0.09 0.08 3.63%
P/EPS 7.02 6.37 10.33 9.57 4.13 4.85 18.91 -14.64%
EY 14.25 15.69 9.68 10.45 24.20 20.61 5.29 17.15%
DY 0.00 0.00 0.00 0.00 2.04 0.00 0.00 -
P/NAPS 0.32 0.47 0.34 0.31 0.34 0.23 0.20 7.80%

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