[JERASIA] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 19.45%
YoY- -40.4%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 242,319 112,196 503,610 389,252 292,237 178,585 83,663 102.53%
PBT 4,073 1,958 9,168 7,511 6,126 3,385 1,685 79.63%
Tax -313 -208 -1,735 -1,499 -1,093 -691 -267 11.12%
NP 3,760 1,750 7,433 6,012 5,033 2,694 1,418 91.01%
-
NP to SH 3,760 1,750 7,433 6,012 5,033 2,694 1,418 91.01%
-
Tax Rate 7.68% 10.62% 18.92% 19.96% 17.84% 20.41% 15.85% -
Total Cost 238,559 110,446 496,177 383,240 287,204 175,891 82,245 102.73%
-
Net Worth 146,862 143,580 141,939 140,252 140,398 138,806 135,242 5.62%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 146,862 143,580 141,939 140,252 140,398 138,806 135,242 5.62%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.55% 1.56% 1.48% 1.54% 1.72% 1.51% 1.69% -
ROE 2.56% 1.22% 5.24% 4.29% 3.58% 1.94% 1.05% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 295.35 136.75 613.81 474.59 355.93 217.43 102.07 102.40%
EPS 4.58 2.13 9.06 7.33 6.13 3.28 1.73 90.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.75 1.73 1.71 1.71 1.69 1.65 5.55%
Adjusted Per Share Value based on latest NOSH - 82,046
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 295.35 136.75 613.81 474.59 355.93 217.43 102.07 102.40%
EPS 4.58 2.13 9.06 7.33 6.13 3.28 1.73 90.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.75 1.73 1.71 1.71 1.69 1.65 5.55%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.54 0.525 0.535 0.68 0.765 0.685 0.915 -
P/RPS 0.18 0.38 0.09 0.00 0.00 0.00 0.00 -
P/EPS 11.78 24.61 5.91 0.00 0.00 0.00 0.00 -
EY 8.49 4.06 16.93 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.31 0.68 0.77 0.69 0.92 -52.46%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 23/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 -
Price 0.685 0.555 0.525 0.61 0.735 0.80 0.71 -
P/RPS 0.23 0.41 0.09 0.00 0.00 0.00 0.00 -
P/EPS 14.95 26.02 5.79 0.00 0.00 0.00 0.00 -
EY 6.69 3.84 17.26 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.32 0.30 0.61 0.74 0.80 0.71 -33.95%

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