[JERASIA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 63.96%
YoY- 129.54%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 83,663 335,372 246,182 158,390 78,222 320,885 237,774 -50.25%
PBT 1,685 11,929 5,604 3,532 2,115 5,025 3,881 -42.75%
Tax -267 -1,842 -1,937 -1,053 -603 -1,741 -1,429 -67.41%
NP 1,418 10,087 3,667 2,479 1,512 3,284 2,452 -30.65%
-
NP to SH 1,418 10,087 3,667 2,479 1,512 3,284 2,452 -30.65%
-
Tax Rate 15.85% 15.44% 34.56% 29.81% 28.51% 34.65% 36.82% -
Total Cost 82,245 325,285 242,515 155,911 76,710 317,601 235,322 -50.47%
-
Net Worth 135,242 132,914 127,171 125,530 124,709 123,069 122,248 6.98%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 135,242 132,914 127,171 125,530 124,709 123,069 122,248 6.98%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.69% 3.01% 1.49% 1.57% 1.93% 1.02% 1.03% -
ROE 1.05% 7.59% 2.88% 1.97% 1.21% 2.67% 2.01% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 102.07 408.76 300.05 193.05 95.34 391.10 289.81 -50.22%
EPS 1.73 12.29 4.47 3.02 1.84 4.00 2.99 -30.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.62 1.55 1.53 1.52 1.50 1.49 7.05%
Adjusted Per Share Value based on latest NOSH - 82,046
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 102.07 408.76 300.05 193.05 95.34 391.10 289.81 -50.22%
EPS 1.73 12.29 4.47 3.02 1.84 4.00 2.99 -30.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.62 1.55 1.53 1.52 1.50 1.49 7.05%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.915 0.47 0.40 0.56 0.555 0.425 0.42 -
P/RPS 0.00 0.11 0.13 0.29 0.58 0.11 0.14 -
P/EPS 0.00 3.82 8.95 18.53 30.12 10.62 14.05 -
EY 0.00 26.16 11.17 5.40 3.32 9.42 7.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.29 0.26 0.37 0.37 0.28 0.28 121.49%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 26/02/15 27/11/14 27/08/14 22/05/14 26/02/14 -
Price 0.71 0.45 0.52 0.475 0.52 0.43 0.47 -
P/RPS 0.00 0.11 0.17 0.25 0.55 0.11 0.16 -
P/EPS 0.00 3.66 11.63 15.72 28.22 10.74 15.73 -
EY 0.00 27.32 8.60 6.36 3.54 9.31 6.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.28 0.34 0.31 0.34 0.29 0.32 70.36%

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