[JERASIA] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -38.08%
YoY- -80.34%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 130,123 113,651 80,168 78,665 75,757 73,141 66,885 11.22%
PBT 2,115 2,741 1,417 723 2,452 2,351 1,110 10.85%
Tax -105 -402 -450 -310 -351 -272 -157 -6.22%
NP 2,010 2,339 967 413 2,101 2,079 953 12.66%
-
NP to SH 2,010 2,339 967 413 2,101 2,079 953 12.66%
-
Tax Rate 4.96% 14.67% 31.76% 42.88% 14.31% 11.57% 14.14% -
Total Cost 128,113 111,312 79,201 78,252 73,656 71,062 65,932 11.19%
-
Net Worth 146,862 140,340 125,530 121,428 118,146 110,934 105,158 5.48%
Dividend
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - 821 - -
Div Payout % - - - - - 39.53% - -
Equity
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 146,862 140,340 125,530 121,428 118,146 110,934 105,158 5.48%
NOSH 82,046 82,046 82,046 82,046 82,046 82,173 82,155 -0.02%
Ratio Analysis
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.54% 2.06% 1.21% 0.53% 2.77% 2.84% 1.42% -
ROE 1.37% 1.67% 0.77% 0.34% 1.78% 1.87% 0.91% -
Per Share
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 158.60 138.48 97.71 95.88 92.33 89.01 81.41 11.24%
EPS 2.45 2.85 1.18 0.50 2.56 2.53 1.16 12.69%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.79 1.71 1.53 1.48 1.44 1.35 1.28 5.50%
Adjusted Per Share Value based on latest NOSH - 82,046
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 158.60 138.48 97.71 95.88 92.33 89.15 81.52 11.22%
EPS 2.45 2.85 1.18 0.50 2.56 2.53 1.16 12.69%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.79 1.71 1.53 1.48 1.44 1.3521 1.2817 5.48%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.54 0.765 0.56 0.45 0.56 0.29 0.29 -
P/RPS 0.34 0.00 0.57 0.47 0.61 0.33 0.36 -0.90%
P/EPS 22.04 0.00 47.51 89.40 21.87 11.46 25.00 -1.99%
EY 4.54 0.00 2.10 1.12 4.57 8.72 4.00 2.04%
DY 0.00 0.00 0.00 0.00 0.00 3.45 0.00 -
P/NAPS 0.30 0.77 0.37 0.30 0.39 0.21 0.23 4.33%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 23/02/17 25/02/16 27/11/14 27/11/13 27/11/12 24/11/11 25/11/10 -
Price 0.685 0.735 0.475 0.42 0.50 0.39 0.28 -
P/RPS 0.43 0.00 0.49 0.44 0.54 0.44 0.34 3.82%
P/EPS 27.96 0.00 40.30 83.44 19.53 15.42 24.14 2.37%
EY 3.58 0.00 2.48 1.20 5.12 6.49 4.14 -2.29%
DY 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
P/NAPS 0.38 0.74 0.31 0.28 0.35 0.29 0.22 9.12%

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