[JERASIA] QoQ TTM Result on 31-Dec-2015 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 11.19%
YoY- 154.68%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 437,220 419,946 389,252 381,426 355,567 340,813 337,232 18.84%
PBT 7,740 7,482 7,510 12,451 11,781 11,498 10,906 -20.38%
Tax -1,251 -1,467 -1,498 -998 -1,481 -1,507 -879 26.44%
NP 6,489 6,015 6,012 11,453 10,300 9,991 10,027 -25.12%
-
NP to SH 6,489 6,015 6,012 11,453 10,300 9,991 10,027 -25.12%
-
Tax Rate 16.16% 19.61% 19.95% 8.02% 12.57% 13.11% 8.06% -
Total Cost 430,731 413,931 383,240 369,973 345,267 330,822 327,205 20.05%
-
Net Worth 143,580 141,939 140,298 140,298 138,657 135,375 132,997 5.22%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 143,580 141,939 140,298 140,298 138,657 135,375 132,997 5.22%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.48% 1.43% 1.54% 3.00% 2.90% 2.93% 2.97% -
ROE 4.52% 4.24% 4.29% 8.16% 7.43% 7.38% 7.54% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 532.90 511.84 474.43 464.89 433.38 415.39 410.77 18.89%
EPS 7.91 7.33 7.33 13.96 12.55 12.18 12.21 -25.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.71 1.71 1.69 1.65 1.62 5.26%
Adjusted Per Share Value based on latest NOSH - 82,046
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 532.90 511.84 474.43 464.89 433.38 415.39 411.03 18.84%
EPS 7.91 7.33 7.33 13.96 12.55 12.18 12.22 -25.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.71 1.71 1.69 1.65 1.621 5.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.525 0.535 0.68 0.765 0.685 0.915 0.47 -
P/RPS 0.10 0.10 0.14 0.16 0.16 0.22 0.11 -6.14%
P/EPS 6.64 7.30 9.28 5.48 5.46 7.51 3.85 43.67%
EY 15.06 13.70 10.78 18.25 18.33 13.31 25.99 -30.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.40 0.45 0.41 0.55 0.29 2.27%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 23/11/16 25/08/16 26/05/16 25/02/16 26/11/15 27/08/15 28/05/15 -
Price 0.555 0.525 0.61 0.735 0.80 0.71 0.45 -
P/RPS 0.10 0.10 0.13 0.16 0.18 0.17 0.11 -6.14%
P/EPS 7.02 7.16 8.32 5.27 6.37 5.83 3.68 53.63%
EY 14.25 13.96 12.01 18.99 15.69 17.15 27.14 -34.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.30 0.36 0.43 0.47 0.43 0.28 9.28%

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