[JERASIA] YoY Annualized Quarter Result on 30-Jun-2011 [#1]

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Annualized Quarter Result
Revenue	312,888	282,676	333,436	292,004	254,696	220,572	254,216	3.51%
YoY %	10.69%	-15.22%	14.19%	14.65%	15.47%	-13.23%	-	-
Horiz. %	123.08%	111.20%	131.16%	114.86%	100.19%	86.77%	100.00%	-
PBT	8,460	4,036	20,088	13,096	4,612	1,024	5,448	7.60%
YoY %	109.61%	-79.91%	53.39%	183.95%	350.39%	-81.20%	-	-
Horiz. %	155.29%	74.08%	368.72%	240.38%	84.65%	18.80%	100.00%	-
Tax	-2,412	-1,368	-5,048	-3,208	-488	-452	-1,420	9.22%
YoY %	-76.32%	72.90%	-57.36%	-557.38%	-7.96%	68.17%	-	-
Horiz. %	169.86%	96.34%	355.49%	225.92%	34.37%	31.83%	100.00%	-
NP	6,048	2,668	15,040	9,888	4,124	572	4,028	7.00%
YoY %	126.69%	-82.26%	52.10%	139.77%	620.98%	-85.80%	-	-
Horiz. %	150.15%	66.24%	373.39%	245.48%	102.38%	14.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,048	2,668	15,040	9,888	4,124	572	4,028	7.00%
YoY %	126.69%	-82.26%	52.10%	139.77%	620.98%	-85.80%	-	-
Horiz. %	150.15%	66.24%	373.39%	245.48%	102.38%	14.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.51%	33.89%	25.13%	24.50%	10.58%	44.14%	26.06%	-
YoY %	-15.87%	34.86%	2.57%	131.57%	-76.03%	69.38%	-	-
Horiz. %	109.40%	130.05%	96.43%	94.01%	40.60%	169.38%	100.00%	-
Total Cost	306,840	280,008	318,396	282,116	250,572	220,000	250,188	3.45%
YoY %	9.58%	-12.06%	12.86%	12.59%	13.90%	-12.07%	-	-
Horiz. %	122.64%	111.92%	127.26%	112.76%	100.15%	87.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	124,709	120,607	118,146	109,227	103,918	106,829	103,156	3.21%
YoY %	3.40%	2.08%	8.17%	5.11%	-2.72%	3.56%	-	-
Horiz. %	120.89%	116.92%	114.53%	105.89%	100.74%	103.56%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	124,709	120,607	118,146	109,227	103,918	106,829	103,156	3.21%
YoY %	3.40%	2.08%	8.17%	5.11%	-2.72%	3.56%	-	-
Horiz. %	120.89%	116.92%	114.53%	105.89%	100.74%	103.56%	100.00%	-
NOSH	82,046	82,046	82,046	82,126	81,825	84,117	81,869	0.03%
YoY %	0.00%	0.00%	-0.10%	0.37%	-2.72%	2.75%	-	-
Horiz. %	100.22%	100.22%	100.22%	100.31%	99.95%	102.75%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	1.93%	0.94%	4.51%	3.39%	1.62%	0.26%	1.58%	-
YoY %	105.32%	-79.16%	33.04%	109.26%	523.08%	-83.54%	-	-
Horiz. %	122.15%	59.49%	285.44%	214.56%	102.53%	16.46%	100.00%	-
ROE	4.85%	2.21%	12.73%	9.05%	3.97%	0.54%	3.90%	-
YoY %	119.46%	-82.64%	40.66%	127.96%	635.19%	-86.15%	-	-
Horiz. %	124.36%	56.67%	326.41%	232.05%	101.79%	13.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	381.36	344.53	406.40	355.56	311.27	262.22	310.51	3.48%
YoY %	10.69%	-15.22%	14.30%	14.23%	18.71%	-15.55%	-	-
Horiz. %	122.82%	110.96%	130.88%	114.51%	100.24%	84.45%	100.00%	-
EPS	7.36	3.24	18.32	12.04	5.04	0.68	4.92	6.93%
YoY %	127.16%	-82.31%	52.16%	138.89%	641.18%	-86.18%	-	-
Horiz. %	149.59%	65.85%	372.36%	244.72%	102.44%	13.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.52	1.47	1.44	1.33	1.27	1.27	1.26	3.17%
YoY %	3.40%	2.08%	8.27%	4.72%	0.00%	0.79%	-	-
Horiz. %	120.63%	116.67%	114.29%	105.56%	100.79%	100.79%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 82,126
RPS	381.36	344.53	406.40	355.90	310.43	268.84	309.85	3.51%
YoY %	10.69%	-15.22%	14.19%	14.65%	15.47%	-13.24%	-	-
Horiz. %	123.08%	111.19%	131.16%	114.86%	100.19%	86.76%	100.00%	-
EPS	7.36	3.24	18.32	12.05	5.03	0.70	4.91	6.97%
YoY %	127.16%	-82.31%	52.03%	139.56%	618.57%	-85.74%	-	-
Horiz. %	149.90%	65.99%	373.12%	245.42%	102.44%	14.26%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.52	1.47	1.44	1.3313	1.2666	1.3021	1.2573	3.21%
YoY %	3.40%	2.08%	8.16%	5.11%	-2.73%	3.56%	-	-
Horiz. %	120.89%	116.92%	114.53%	105.89%	100.74%	103.56%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	0.555	0.485	0.44	0.33	0.26	0.32	0.55	-
P/RPS	0.15	0.14	0.11	0.09	0.08	0.12	0.18	-2.99%
YoY %	7.14%	27.27%	22.22%	12.50%	-33.33%	-33.33%	-	-
Horiz. %	83.33%	77.78%	61.11%	50.00%	44.44%	66.67%	100.00%	-
P/EPS	7.53	14.91	2.40	2.74	5.16	47.06	11.18	-6.37%
YoY %	-49.50%	521.25%	-12.41%	-46.90%	-89.04%	320.93%	-	-
Horiz. %	67.35%	133.36%	21.47%	24.51%	46.15%	420.93%	100.00%	-
EY	13.28	6.70	41.66	36.48	19.38	2.13	8.95	6.79%
YoY %	98.21%	-83.92%	14.20%	88.24%	809.86%	-76.20%	-	-
Horiz. %	148.38%	74.86%	465.47%	407.60%	216.54%	23.80%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.33	0.31	0.25	0.20	0.25	0.44	-2.84%
YoY %	12.12%	6.45%	24.00%	25.00%	-20.00%	-43.18%	-	-
Horiz. %	84.09%	75.00%	70.45%	56.82%	45.45%	56.82%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	28/08/13	28/08/12	25/08/11	25/08/10	26/08/09	27/08/08	-
Price	0.52	0.455	0.49	0.31	0.26	0.40	0.45	-
P/RPS	0.14	0.13	0.12	0.09	0.08	0.15	0.14	0.00%
YoY %	7.69%	8.33%	33.33%	12.50%	-46.67%	7.14%	-	-
Horiz. %	100.00%	92.86%	85.71%	64.29%	57.14%	107.14%	100.00%	-
P/EPS	7.05	13.99	2.67	2.57	5.16	58.82	9.15	-4.25%
YoY %	-49.61%	423.97%	3.89%	-50.19%	-91.23%	542.84%	-	-
Horiz. %	77.05%	152.90%	29.18%	28.09%	56.39%	642.84%	100.00%	-
EY	14.18	7.15	37.41	38.84	19.38	1.70	10.93	4.43%
YoY %	98.32%	-80.89%	-3.68%	100.41%	1,040.00%	-84.45%	-	-
Horiz. %	129.73%	65.42%	342.27%	355.35%	177.31%	15.55%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.34	0.31	0.34	0.23	0.20	0.31	0.36	-0.94%
YoY %	9.68%	-8.82%	47.83%	15.00%	-35.48%	-13.89%	-	-
Horiz. %	94.44%	86.11%	94.44%	63.89%	55.56%	86.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos