[JERASIA] YoY TTM Result on 30-Sep-2015 [#1]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 3.09%
YoY- 119.9%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 468,792 464,967 437,220 355,567 328,438 308,252 326,972 5.92%
PBT 9,861 5,024 7,740 11,781 6,131 6,105 14,091 -5.54%
Tax -2,160 -2,069 -1,251 -1,481 -2,001 -2,203 -4,363 -10.63%
NP 7,701 2,955 6,489 10,300 4,130 3,902 9,728 -3.66%
-
NP to SH 9,902 2,381 6,489 10,300 4,130 3,902 9,728 0.28%
-
Tax Rate 21.90% 41.18% 16.16% 12.57% 32.64% 36.09% 30.96% -
Total Cost 461,091 462,012 430,731 345,267 324,308 304,350 317,244 6.16%
-
Net Worth 153,426 146,862 143,580 138,657 124,709 120,607 118,146 4.26%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Div 820 - - - - - 821 -0.01%
Div Payout % 8.29% - - - - - 8.45% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 153,426 146,862 143,580 138,657 124,709 120,607 118,146 4.26%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.64% 0.64% 1.48% 2.90% 1.26% 1.27% 2.98% -
ROE 6.45% 1.62% 4.52% 7.43% 3.31% 3.24% 8.23% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 571.38 566.72 532.90 433.38 400.31 375.71 398.52 5.92%
EPS 12.07 2.90 7.91 12.55 5.03 4.76 11.86 0.28%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00%
NAPS 1.87 1.79 1.75 1.69 1.52 1.47 1.44 4.26%
Adjusted Per Share Value based on latest NOSH - 82,046
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 571.38 566.72 532.90 433.38 400.31 375.71 398.52 5.92%
EPS 12.07 2.90 7.91 12.55 5.03 4.76 11.86 0.28%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 1.00 0.00%
NAPS 1.87 1.79 1.75 1.69 1.52 1.47 1.44 4.26%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 -
Price 0.39 0.55 0.525 0.685 0.555 0.485 0.44 -
P/RPS 0.07 0.10 0.10 0.16 0.14 0.13 0.11 -6.97%
P/EPS 3.23 18.95 6.64 5.46 11.03 10.20 3.71 -2.19%
EY 30.95 5.28 15.06 18.33 9.07 9.81 26.95 2.23%
DY 2.56 0.00 0.00 0.00 0.00 0.00 2.27 1.94%
P/NAPS 0.21 0.31 0.30 0.41 0.37 0.33 0.31 -6.03%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/11/18 28/11/17 23/11/16 26/11/15 27/08/14 28/08/13 28/08/12 -
Price 0.37 0.525 0.555 0.80 0.52 0.455 0.49 -
P/RPS 0.06 0.09 0.10 0.18 0.13 0.12 0.12 -10.48%
P/EPS 3.07 18.09 7.02 6.37 10.33 9.57 4.13 -4.63%
EY 32.62 5.53 14.25 15.69 9.68 10.45 24.20 4.88%
DY 2.70 0.00 0.00 0.00 0.00 0.00 2.04 4.58%
P/NAPS 0.20 0.29 0.32 0.47 0.34 0.31 0.34 -8.13%

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