[JERASIA] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 403.59%
YoY- -44.02%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 120,263 463,549 339,586 236,671 115,020 462,143 350,509 -50.95%
PBT 1,524 9,788 8,458 2,877 1,451 5,531 5,177 -55.71%
Tax -441 -2,180 -2,059 -772 -459 -1,818 -494 -7.28%
NP 1,083 7,608 6,399 2,105 992 3,713 4,683 -62.29%
-
NP to SH 1,899 5,556 6,399 2,105 418 3,713 4,683 -45.18%
-
Tax Rate 28.94% 22.27% 24.34% 26.83% 31.63% 32.87% 9.54% -
Total Cost 119,180 455,941 333,187 234,566 114,028 458,430 345,826 -50.81%
-
Net Worth 153,426 151,785 149,323 146,041 146,862 146,041 148,339 2.27%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 410 410 410 - - - - -
Div Payout % 21.60% 7.38% 6.41% - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 153,426 151,785 149,323 146,041 146,862 146,041 148,339 2.27%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.90% 1.64% 1.88% 0.89% 0.86% 0.80% 1.34% -
ROE 1.24% 3.66% 4.29% 1.44% 0.28% 2.54% 3.16% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 146.58 564.99 413.90 288.46 140.19 563.27 425.32 -50.81%
EPS 1.32 9.27 7.80 2.57 1.21 4.53 5.71 -62.29%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.85 1.82 1.78 1.79 1.78 1.80 2.57%
Adjusted Per Share Value based on latest NOSH - 82,046
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 146.58 564.99 413.90 288.46 140.19 563.27 427.21 -50.95%
EPS 1.32 9.27 7.80 2.57 1.21 4.53 5.71 -62.29%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.85 1.82 1.78 1.79 1.78 1.808 2.27%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.39 0.41 0.385 0.495 0.55 0.60 0.635 -
P/RPS 0.27 0.07 0.09 0.17 0.39 0.11 0.15 47.91%
P/EPS 16.85 6.05 4.94 19.29 107.96 13.26 11.17 31.49%
EY 5.93 16.52 20.26 5.18 0.93 7.54 8.95 -23.97%
DY 1.28 1.22 1.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.21 0.28 0.31 0.34 0.35 -28.84%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 30/08/18 24/05/18 27/02/18 28/11/17 25/08/17 25/05/17 -
Price 0.37 0.41 0.43 0.455 0.525 0.58 0.69 -
P/RPS 0.25 0.07 0.10 0.16 0.37 0.10 0.16 34.61%
P/EPS 15.99 6.05 5.51 17.73 103.05 12.82 12.14 20.13%
EY 6.26 16.52 18.14 5.64 0.97 7.80 8.24 -16.72%
DY 1.35 1.22 1.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.24 0.26 0.29 0.33 0.38 -34.78%

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