[JERASIA] QoQ 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- 276.26%
YoY- 139.77%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
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 82,828 87,644 73,141 73,001 72,791 78,967 66,885 15.30%
PBT 1,780 4,938 2,351 3,274 1,231 2,589 1,110 36.96%
Tax -1,112 -1,717 -272 -802 -574 -1,424 -157 268.37%
NP 668 3,221 2,079 2,472 657 1,165 953 -21.07%
-
NP to SH 668 3,221 2,079 2,472 657 1,165 953 -21.07%
-
Tax Rate 62.47% 34.77% 11.57% 24.50% 46.63% 55.00% 14.14% -
Total Cost 82,160 84,423 71,062 70,529 72,134 77,802 65,932 15.78%
-
Net Worth 114,043 113,103 110,934 109,227 106,762 105,834 105,158 5.55%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - 821 - - - - -
Div Payout % - - 39.53% - - - - -
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 114,043 113,103 110,934 109,227 106,762 105,834 105,158 5.55%
NOSH 82,046 81,959 82,173 82,126 82,124 82,042 82,155 -0.08%
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 0.81% 3.68% 2.84% 3.39% 0.90% 1.48% 1.42% -
ROE 0.59% 2.85% 1.87% 2.26% 0.62% 1.10% 0.91% -
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 100.95 106.94 89.01 88.89 88.63 96.25 81.41 15.40%
EPS 0.81 3.93 2.53 3.01 0.80 1.42 1.16 -21.27%
DPS 0.00 0.00 1.00 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 100.95 106.82 89.15 88.98 88.72 96.25 81.52 15.30%
EPS 0.81 3.93 2.53 3.01 0.80 1.42 1.16 -21.27%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.39 1.3785 1.3521 1.3313 1.3013 1.2899 1.2817 5.55%
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 0.44 0.28 0.33 0.37 0.33 0.30 0.36 14.30%
P/EPS 54.04 7.63 11.46 10.96 36.25 20.42 25.00 67.10%
EY 1.85 13.10 8.72 9.12 2.76 4.90 4.00 -40.16%
DY 0.00 0.00 3.45 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 0.48 0.37 0.44 0.35 0.32 0.30 0.34 25.82%
P/EPS 58.96 10.18 15.42 10.30 35.00 20.42 24.14 81.26%
EY 1.70 9.83 6.49 9.71 2.86 4.90 4.14 -44.72%
DY 0.00 0.00 2.56 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