[JERASIA] YoY Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -16.97%
YoY- -4.8%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Revenue 476,649 505,844 452,781 467,345 424,638 328,242 317,032 6.73%
PBT -10,572 5,005 11,277 6,902 8,193 7,472 5,174 -
Tax -797 -317 -2,745 -658 -1,635 -2,582 -1,905 -13.00%
NP -11,369 4,688 8,532 6,244 6,558 4,889 3,269 -
-
NP to SH -11,369 4,688 8,532 6,244 6,558 4,889 3,269 -
-
Tax Rate - 6.33% 24.34% 9.53% 19.96% 34.56% 36.82% -
Total Cost 488,018 501,156 444,249 461,101 418,080 323,353 313,762 7.32%
-
Net Worth 146,862 155,066 149,323 148,339 140,252 127,171 122,248 2.97%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Div - 546 546 - - - - -
Div Payout % - 11.67% 6.41% - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Net Worth 146,862 155,066 149,323 148,339 140,252 127,171 122,248 2.97%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
NP Margin -2.39% 0.93% 1.88% 1.34% 1.54% 1.49% 1.03% -
ROE -7.74% 3.02% 5.71% 4.21% 4.68% 3.84% 2.67% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
RPS 580.95 616.54 551.86 567.09 517.73 400.07 386.41 6.73%
EPS -13.85 5.72 10.40 7.61 8.00 5.96 3.99 -
DPS 0.00 0.67 0.67 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.89 1.82 1.80 1.71 1.55 1.49 2.97%
Adjusted Per Share Value based on latest NOSH - 82,046
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
RPS 580.95 616.54 551.86 569.61 517.73 400.07 386.41 6.73%
EPS -13.85 5.72 10.40 7.61 8.00 5.96 3.99 -
DPS 0.00 0.67 0.67 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.89 1.82 1.808 1.71 1.55 1.49 2.97%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/12/14 31/12/13 -
Price 0.14 0.385 0.385 0.635 0.68 0.40 0.42 -
P/RPS 0.02 0.06 0.07 0.11 0.00 0.10 0.11 -23.86%
P/EPS -1.01 6.74 3.70 8.38 0.00 6.71 10.54 -
EY -98.98 14.84 27.01 11.93 0.00 14.90 9.49 -
DY 0.00 1.73 1.73 0.00 0.00 0.00 0.00 -
P/NAPS 0.08 0.20 0.21 0.35 0.68 0.26 0.28 -18.15%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Date 30/06/20 30/05/19 24/05/18 25/05/17 26/05/16 26/02/15 26/02/14 -
Price 0.21 0.37 0.43 0.69 0.61 0.52 0.47 -
P/RPS 0.04 0.06 0.08 0.12 0.00 0.13 0.12 -16.11%
P/EPS -1.52 6.48 4.13 9.11 0.00 8.73 11.79 -
EY -65.99 15.44 24.18 10.98 0.00 11.46 8.48 -
DY 0.00 1.80 1.55 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.20 0.24 0.38 0.61 0.34 0.32 -14.51%

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