[JERASIA] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 40.12%
YoY- 54.41%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 448,784 503,610 424,638 438,355 357,170 334,652 335,372 21.36%
PBT 7,832 9,168 8,193 9,189 6,770 6,740 11,929 -24.40%
Tax -832 -1,735 -1,635 -1,639 -1,382 -1,068 -1,842 -41.04%
NP 7,000 7,433 6,558 7,549 5,388 5,672 10,087 -21.56%
-
NP to SH 7,000 7,433 6,558 7,549 5,388 5,672 10,087 -21.56%
-
Tax Rate 10.62% 18.92% 19.96% 17.84% 20.41% 15.85% 15.44% -
Total Cost 441,784 496,177 418,080 430,806 351,782 328,980 325,285 22.57%
-
Net Worth 143,580 141,939 140,252 140,398 138,806 135,242 132,914 5.26%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 143,580 141,939 140,252 140,398 138,806 135,242 132,914 5.26%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.56% 1.48% 1.54% 1.72% 1.51% 1.69% 3.01% -
ROE 4.88% 5.24% 4.68% 5.38% 3.88% 4.19% 7.59% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 546.99 613.81 517.73 533.90 434.86 408.28 408.76 21.36%
EPS 8.52 9.06 8.00 9.20 6.56 6.92 12.29 -21.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.71 1.71 1.69 1.65 1.62 5.26%
Adjusted Per Share Value based on latest NOSH - 82,046
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 546.99 613.81 517.73 533.90 434.86 408.28 408.76 21.36%
EPS 8.52 9.06 8.00 9.20 6.56 6.92 12.29 -21.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.71 1.71 1.69 1.65 1.62 5.26%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.525 0.535 0.68 0.765 0.685 0.915 0.47 -
P/RPS 0.10 0.09 0.00 0.00 0.00 0.00 0.11 -6.14%
P/EPS 6.15 5.91 0.00 0.00 0.00 0.00 3.82 37.24%
EY 16.25 16.93 0.00 0.00 0.00 0.00 26.16 -27.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.68 0.77 0.69 0.92 0.29 2.27%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 0.555 0.525 0.61 0.735 0.80 0.71 0.45 -
P/RPS 0.10 0.09 0.00 0.00 0.00 0.00 0.11 -6.14%
P/EPS 6.51 5.79 0.00 0.00 0.00 0.00 3.66 46.64%
EY 15.37 17.26 0.00 0.00 0.00 0.00 27.32 -31.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.61 0.74 0.80 0.71 0.28 9.28%

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