[JERASIA] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 159.8%
YoY- 139.77%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 316,614 311,714 292,284 292,004 282,317 279,368 261,118 13.69%
PBT 12,343 14,084 11,250 13,096 6,083 6,469 4,526 95.07%
Tax -3,902 -3,721 -2,148 -3,208 -2,277 -2,270 -558 265.24%
NP 8,441 10,362 9,102 9,888 3,806 4,198 3,968 65.32%
-
NP to SH 8,441 10,362 9,102 9,888 3,806 4,198 3,968 65.32%
-
Tax Rate 31.61% 26.42% 19.09% 24.50% 37.43% 35.09% 12.33% -
Total Cost 308,173 301,352 283,182 282,116 278,511 275,169 257,150 12.81%
-
Net Worth 114,043 113,256 110,699 109,227 106,633 105,786 104,938 5.69%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,461 1,094 1,639 - - - - -
Div Payout % 29.16% 10.56% 18.02% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 114,043 113,256 110,699 109,227 106,633 105,786 104,938 5.69%
NOSH 82,046 82,069 81,999 82,126 82,025 82,005 81,983 0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.67% 3.32% 3.11% 3.39% 1.35% 1.50% 1.52% -
ROE 7.40% 9.15% 8.22% 9.05% 3.57% 3.97% 3.78% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 385.90 379.82 356.44 355.56 344.18 340.67 318.50 13.63%
EPS 10.29 12.63 11.10 12.04 4.64 5.12 4.84 65.26%
DPS 3.00 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.38 1.35 1.33 1.30 1.29 1.28 5.64%
Adjusted Per Share Value based on latest NOSH - 82,126
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 385.90 379.93 356.24 355.90 344.10 340.50 318.26 13.69%
EPS 10.29 12.63 11.09 12.05 4.64 5.12 4.84 65.26%
DPS 3.00 1.33 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.3804 1.3492 1.3313 1.2997 1.2894 1.279 5.69%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.44 0.30 0.29 0.33 0.29 0.29 0.29 -
P/RPS 0.11 0.08 0.08 0.09 0.08 0.09 0.09 14.30%
P/EPS 4.28 2.38 2.61 2.74 6.25 5.66 5.99 -20.05%
EY 23.38 42.09 38.28 36.48 16.00 17.66 16.69 25.17%
DY 6.82 4.44 6.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.22 0.21 0.25 0.22 0.22 0.23 24.60%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 24/11/11 25/08/11 30/05/11 23/02/11 25/11/10 -
Price 0.48 0.40 0.39 0.31 0.28 0.29 0.28 -
P/RPS 0.12 0.11 0.11 0.09 0.08 0.09 0.09 21.12%
P/EPS 4.67 3.17 3.51 2.57 6.03 5.66 5.79 -13.34%
EY 21.43 31.57 28.46 38.84 16.57 17.66 17.29 15.37%
DY 6.25 3.33 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.29 0.23 0.22 0.22 0.22 36.24%

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