[JERASIA] YoY Annualized Quarter Result on 28-Feb-2021 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Nov-2021
Quarter
28-Feb-2021 [#1]
Profit Trend
QoQ- 78.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Revenue 143,792 0 481,052 460,080 448,784 357,170 312,888 -11.00%
PBT -18,696 0 6,096 5,804 7,832 6,770 8,460 -
Tax 108 0 -1,764 -1,836 -832 -1,382 -2,412 -
NP -18,588 0 4,332 3,968 7,000 5,388 6,048 -
-
NP to SH -18,032 0 7,596 1,672 7,000 5,388 6,048 -
-
Tax Rate - - 28.94% 31.63% 10.62% 20.41% 28.51% -
Total Cost 162,380 0 476,720 456,112 441,784 351,782 306,840 -9.09%
-
Net Worth 44,304 0 153,426 146,862 143,580 138,806 124,709 -14.36%
Dividend
28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Div - - 1,640 - - - - -
Div Payout % - - 21.60% - - - - -
Equity
28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Net Worth 44,304 0 153,426 146,862 143,580 138,806 124,709 -14.36%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
NP Margin -12.93% 0.00% 0.90% 0.86% 1.56% 1.51% 1.93% -
ROE -40.70% 0.00% 4.95% 1.14% 4.88% 3.88% 4.85% -
Per Share
28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
RPS 175.26 0.00 586.32 560.76 546.99 434.86 381.36 -11.00%
EPS -22.64 0.00 5.28 4.84 8.52 6.56 7.36 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.00 1.87 1.79 1.75 1.69 1.52 -14.36%
Adjusted Per Share Value based on latest NOSH - 82,046
28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
RPS 175.26 0.00 586.32 560.76 546.99 434.86 381.36 -11.00%
EPS -22.64 0.00 5.28 4.84 8.52 6.56 7.36 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.00 1.87 1.79 1.75 1.69 1.52 -14.36%
Price Multiplier on Financial Quarter End Date
28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Date 26/02/21 28/02/20 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 -
Price 0.315 0.31 0.39 0.55 0.525 0.685 0.555 -
P/RPS 0.18 0.00 0.07 0.10 0.10 0.00 0.15 2.77%
P/EPS -1.43 0.00 4.21 26.99 6.15 0.00 7.53 -
EY -69.77 0.00 23.74 3.71 16.25 0.00 13.28 -
DY 0.00 0.00 5.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.00 0.21 0.31 0.30 0.69 0.37 6.97%
Price Multiplier on Announcement Date
28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Date 31/05/21 - 29/11/18 28/11/17 23/11/16 26/11/15 27/08/14 -
Price 0.26 0.00 0.37 0.525 0.555 0.80 0.52 -
P/RPS 0.15 0.00 0.06 0.09 0.10 0.00 0.14 1.03%
P/EPS -1.18 0.00 4.00 25.76 6.51 0.00 7.05 -
EY -84.53 0.00 25.02 3.88 15.37 0.00 14.18 -
DY 0.00 0.00 5.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.00 0.20 0.29 0.32 0.80 0.34 5.30%

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