[JERASIA] QoQ TTM Result on 30-Jun-2017 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -39.17%
YoY- -38.27%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 451,222 456,496 464,967 462,143 464,865 453,692 437,220 2.12%
PBT 8,812 4,334 5,024 5,531 6,834 7,114 7,740 9.04%
Tax -3,381 -2,275 -2,069 -1,818 -730 -954 -1,251 94.14%
NP 5,431 2,059 2,955 3,713 6,104 6,160 6,489 -11.19%
-
NP to SH 4,857 1,485 2,381 3,713 6,104 6,160 6,489 -17.57%
-
Tax Rate 38.37% 52.49% 41.18% 32.87% 10.68% 13.41% 16.16% -
Total Cost 445,791 454,437 462,012 458,430 458,761 447,532 430,731 2.31%
-
Net Worth 149,323 146,041 146,862 146,041 148,339 146,862 143,580 2.65%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 410 - - - - - - -
Div Payout % 8.45% - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 149,323 146,041 146,862 146,041 148,339 146,862 143,580 2.65%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.20% 0.45% 0.64% 0.80% 1.31% 1.36% 1.48% -
ROE 3.25% 1.02% 1.62% 2.54% 4.11% 4.19% 4.52% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 549.96 556.39 566.72 563.27 564.08 552.97 532.90 2.12%
EPS 5.92 1.81 2.90 4.53 7.41 7.51 7.91 -17.58%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.78 1.79 1.78 1.80 1.79 1.75 2.65%
Adjusted Per Share Value based on latest NOSH - 82,046
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 549.96 556.39 566.72 563.27 566.59 552.97 532.90 2.12%
EPS 5.92 1.81 2.90 4.53 7.44 7.51 7.91 -17.58%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.78 1.79 1.78 1.808 1.79 1.75 2.65%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.385 0.495 0.55 0.60 0.635 0.54 0.525 -
P/RPS 0.07 0.09 0.10 0.11 0.11 0.10 0.10 -21.17%
P/EPS 6.50 27.35 18.95 13.26 8.57 7.19 6.64 -1.41%
EY 15.38 3.66 5.28 7.54 11.66 13.90 15.06 1.41%
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.28 0.31 0.34 0.35 0.30 0.30 -21.17%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 28/11/17 25/08/17 25/05/17 23/02/17 23/11/16 -
Price 0.43 0.455 0.525 0.58 0.69 0.685 0.555 -
P/RPS 0.08 0.08 0.09 0.10 0.12 0.12 0.10 -13.83%
P/EPS 7.26 25.14 18.09 12.82 9.32 9.12 7.02 2.26%
EY 13.77 3.98 5.53 7.80 10.73 10.96 14.25 -2.26%
DY 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.29 0.33 0.38 0.38 0.32 -17.46%

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