[JERASIA] QoQ Quarter Result on 30-Jun-2014 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- 81.73%
YoY- 126.69%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 89,190 87,792 80,168 78,222 83,111 88,440 78,665 8.74%
PBT 6,325 2,071 1,417 2,115 1,144 2,149 723 325.13%
Tax 95 -885 -450 -603 -312 -776 -310 -
NP 6,420 1,186 967 1,512 832 1,373 413 523.90%
-
NP to SH 6,420 1,186 967 1,512 832 1,373 413 523.90%
-
Tax Rate -1.50% 42.73% 31.76% 28.51% 27.27% 36.11% 42.88% -
Total Cost 82,770 86,606 79,201 76,710 82,279 87,067 78,252 3.81%
-
Net Worth 132,914 127,171 125,530 124,709 123,069 122,248 121,428 6.21%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 132,914 127,171 125,530 124,709 123,069 122,248 121,428 6.21%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.20% 1.35% 1.21% 1.93% 1.00% 1.55% 0.53% -
ROE 4.83% 0.93% 0.77% 1.21% 0.68% 1.12% 0.34% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 108.71 107.00 97.71 95.34 101.30 107.79 95.88 8.74%
EPS 7.82 1.45 1.18 1.84 1.01 1.67 0.50 526.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.55 1.53 1.52 1.50 1.49 1.48 6.21%
Adjusted Per Share Value based on latest NOSH - 82,046
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 108.71 107.00 97.71 95.34 101.30 107.79 95.88 8.74%
EPS 7.82 1.45 1.18 1.84 1.01 1.67 0.50 526.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.55 1.53 1.52 1.50 1.49 1.48 6.21%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.47 0.40 0.56 0.555 0.425 0.42 0.45 -
P/RPS 0.43 0.37 0.57 0.58 0.42 0.39 0.47 -5.76%
P/EPS 6.01 27.67 47.51 30.12 41.91 25.10 89.40 -83.49%
EY 16.65 3.61 2.10 3.32 2.39 3.98 1.12 505.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.37 0.37 0.28 0.28 0.30 -2.23%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 27/11/14 27/08/14 22/05/14 26/02/14 27/11/13 -
Price 0.45 0.52 0.475 0.52 0.43 0.47 0.42 -
P/RPS 0.41 0.49 0.49 0.55 0.42 0.44 0.44 -4.60%
P/EPS 5.75 35.97 40.30 28.22 42.40 28.09 83.44 -83.21%
EY 17.39 2.78 2.48 3.54 2.36 3.56 1.20 495.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.31 0.34 0.29 0.32 0.28 0.00%

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