[JERASIA] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 34.42%
YoY- 61.1%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
Revenue 322,742 306,577 283,490 241,896 274,452 288,292 257,948 3.13%
PBT 11,568 11,794 4,869 -1,535 -1,659 7,075 7,738 5.69%
Tax -3,179 -3,365 -2,709 1,011 312 -1,061 -553 27.25%
NP 8,389 8,429 2,160 -524 -1,347 6,014 7,185 2.15%
-
NP to SH 8,389 8,429 2,160 -524 -1,347 6,014 7,185 2.15%
-
Tax Rate 27.48% 28.53% 55.64% - - 15.00% 7.15% -
Total Cost 314,353 298,148 281,330 242,420 275,799 282,278 250,763 3.16%
-
Net Worth 120,607 113,103 105,834 104,690 106,160 106,473 74,632 6.83%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
Div - 821 - - - - 2,468 -
Div Payout % - 9.75% - - - - 34.35% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
Net Worth 120,607 113,103 105,834 104,690 106,160 106,473 74,632 6.83%
NOSH 82,046 81,959 82,042 81,789 82,295 81,902 82,014 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
NP Margin 2.60% 2.75% 0.76% -0.22% -0.49% 2.09% 2.79% -
ROE 6.96% 7.45% 2.04% -0.50% -1.27% 5.65% 9.63% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
RPS 393.37 374.06 345.54 295.75 333.50 351.99 314.52 3.13%
EPS 10.22 10.28 2.63 -0.64 -1.64 7.34 8.76 2.14%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 1.47 1.38 1.29 1.28 1.29 1.30 0.91 6.83%
Adjusted Per Share Value based on latest NOSH - 81,789
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
RPS 393.37 373.66 345.53 294.83 334.51 351.38 314.39 3.13%
EPS 10.22 10.27 2.63 -0.64 -1.64 7.33 8.76 2.14%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 3.01 -
NAPS 1.47 1.3785 1.2899 1.276 1.2939 1.2977 0.9096 6.83%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 30/09/05 -
Price 0.56 0.30 0.29 0.31 0.50 0.57 0.59 -
P/RPS 0.14 0.08 0.08 0.10 0.15 0.16 0.19 -4.12%
P/EPS 5.48 2.92 11.01 -48.39 -30.55 7.76 6.73 -2.79%
EY 18.26 34.28 9.08 -2.07 -3.27 12.88 14.85 2.88%
DY 0.00 3.33 0.00 0.00 0.00 0.00 5.08 -
P/NAPS 0.38 0.22 0.22 0.24 0.39 0.44 0.65 -7.12%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 30/09/05 CAGR
Date 27/02/13 28/02/12 23/02/11 24/02/10 25/02/09 25/02/08 25/11/05 -
Price 0.48 0.40 0.29 0.35 0.60 0.55 0.56 -
P/RPS 0.12 0.11 0.08 0.12 0.18 0.16 0.18 -5.43%
P/EPS 4.69 3.89 11.01 -54.63 -36.66 7.49 6.39 -4.17%
EY 21.30 25.71 9.08 -1.83 -2.73 13.35 15.64 4.34%
DY 0.00 2.50 0.00 0.00 0.00 0.00 5.36 -
P/NAPS 0.33 0.29 0.22 0.27 0.47 0.42 0.62 -8.32%

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