[JERASIA] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -13.96%
YoY- -0.47%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 389,252 329,293 318,802 322,742 306,577 283,490 241,896 7.90%
PBT 7,510 6,747 4,211 11,568 11,794 4,869 -1,535 -
Tax -1,498 -2,250 -2,484 -3,179 -3,365 -2,709 1,011 -
NP 6,012 4,497 1,727 8,389 8,429 2,160 -524 -
-
NP to SH 6,012 4,497 1,727 8,389 8,429 2,160 -524 -
-
Tax Rate 19.95% 33.35% 58.99% 27.48% 28.53% 55.64% - -
Total Cost 383,240 324,796 317,075 314,353 298,148 281,330 242,420 7.60%
-
Net Worth 140,298 127,171 122,248 120,607 113,103 105,834 104,690 4.79%
Dividend
31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 821 - - -
Div Payout % - - - - 9.75% - - -
Equity
31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 140,298 127,171 122,248 120,607 113,103 105,834 104,690 4.79%
NOSH 82,046 82,046 82,046 82,046 81,959 82,042 81,789 0.05%
Ratio Analysis
31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.54% 1.37% 0.54% 2.60% 2.75% 0.76% -0.22% -
ROE 4.29% 3.54% 1.41% 6.96% 7.45% 2.04% -0.50% -
Per Share
31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 474.43 401.35 388.56 393.37 374.06 345.54 295.75 7.85%
EPS 7.33 5.48 2.10 10.22 10.28 2.63 -0.64 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.71 1.55 1.49 1.47 1.38 1.29 1.28 4.74%
Adjusted Per Share Value based on latest NOSH - 82,046
31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 474.43 401.35 388.56 393.37 373.66 345.53 294.83 7.90%
EPS 7.33 5.48 2.10 10.22 10.27 2.63 -0.64 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.71 1.55 1.49 1.47 1.3785 1.2899 1.276 4.79%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/03/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.68 0.40 0.42 0.56 0.30 0.29 0.31 -
P/RPS 0.14 0.10 0.11 0.14 0.08 0.08 0.10 5.52%
P/EPS 9.28 7.30 19.95 5.48 2.92 11.01 -48.39 -
EY 10.78 13.70 5.01 18.26 34.28 9.08 -2.07 -
DY 0.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.40 0.26 0.28 0.38 0.22 0.22 0.24 8.51%
Price Multiplier on Announcement Date
31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/05/16 26/02/15 26/02/14 27/02/13 28/02/12 23/02/11 24/02/10 -
Price 0.61 0.52 0.47 0.48 0.40 0.29 0.35 -
P/RPS 0.13 0.13 0.12 0.12 0.11 0.08 0.12 1.28%
P/EPS 8.32 9.49 22.33 4.69 3.89 11.01 -54.63 -
EY 12.01 10.54 4.48 21.30 25.71 9.08 -1.83 -
DY 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
P/NAPS 0.36 0.34 0.32 0.33 0.29 0.22 0.27 4.70%

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