[JERASIA] QoQ TTM Result on 31-Mar-2015 [#4]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 122.97%
YoY- 205.24%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 381,426 355,567 340,813 337,232 329,293 329,941 328,438 10.45%
PBT 12,451 11,781 11,498 10,906 6,747 6,825 6,131 60.16%
Tax -998 -1,481 -1,507 -879 -2,250 -2,141 -2,001 -37.02%
NP 11,453 10,300 9,991 10,027 4,497 4,684 4,130 97.01%
-
NP to SH 11,453 10,300 9,991 10,027 4,497 4,684 4,130 97.01%
-
Tax Rate 8.02% 12.57% 13.11% 8.06% 33.35% 31.37% 32.64% -
Total Cost 369,973 345,267 330,822 327,205 324,796 325,257 324,308 9.15%
-
Net Worth 140,298 138,657 135,375 132,997 127,171 125,530 124,709 8.14%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 140,298 138,657 135,375 132,997 127,171 125,530 124,709 8.14%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.00% 2.90% 2.93% 2.97% 1.37% 1.42% 1.26% -
ROE 8.16% 7.43% 7.38% 7.54% 3.54% 3.73% 3.31% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 464.89 433.38 415.39 410.77 401.35 402.14 400.31 10.45%
EPS 13.96 12.55 12.18 12.21 5.48 5.71 5.03 97.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.69 1.65 1.62 1.55 1.53 1.52 8.14%
Adjusted Per Share Value based on latest NOSH - 82,046
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 464.89 433.38 415.39 411.03 401.35 402.14 400.31 10.45%
EPS 13.96 12.55 12.18 12.22 5.48 5.71 5.03 97.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.71 1.69 1.65 1.621 1.55 1.53 1.52 8.14%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.765 0.685 0.915 0.47 0.40 0.56 0.555 -
P/RPS 0.16 0.16 0.22 0.11 0.10 0.14 0.14 9.28%
P/EPS 5.48 5.46 7.51 3.85 7.30 9.81 11.03 -37.19%
EY 18.25 18.33 13.31 25.99 13.70 10.19 9.07 59.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.55 0.29 0.26 0.37 0.37 13.89%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 27/08/14 -
Price 0.735 0.80 0.71 0.45 0.52 0.475 0.52 -
P/RPS 0.16 0.18 0.17 0.11 0.13 0.12 0.13 14.80%
P/EPS 5.27 6.37 5.83 3.68 9.49 8.32 10.33 -36.07%
EY 18.99 15.69 17.15 27.14 10.54 12.02 9.68 56.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.43 0.28 0.34 0.31 0.34 16.89%

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