[JERASIA] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[JERASIA] JERASIA CAPITAL BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 11.19%
YoY- 154.68%
Quarter Report
Latest QR
Upcoming QR
JERASIA's Result
JERASIA's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 477,029 456,496 453,692 381,426 329,941 311,160 329,588 6.08%
PBT 9,936 4,334 7,114 12,451 6,825 4,376 14,192 -5.54%
Tax -2,340 -2,275 -954 -998 -2,141 -2,162 -4,442 -9.73%
NP 7,596 2,059 6,160 11,453 4,684 2,214 9,750 -3.91%
-
NP to SH 9,793 1,485 6,160 11,453 4,684 2,214 9,750 0.07%
-
Tax Rate 23.55% 52.49% 13.41% 8.02% 31.37% 49.41% 31.30% -
Total Cost 469,433 454,437 447,532 369,973 325,257 308,946 319,838 6.32%
-
Net Worth 154,246 146,041 146,862 140,298 125,530 121,428 118,146 4.35%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Div 820 - - - - - - -
Div Payout % 8.38% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 154,246 146,041 146,862 140,298 125,530 121,428 118,146 4.35%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.59% 0.45% 1.36% 3.00% 1.42% 0.71% 2.96% -
ROE 6.35% 1.02% 4.19% 8.16% 3.73% 1.82% 8.25% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 581.42 556.39 552.97 464.89 402.14 379.25 401.71 6.08%
EPS 11.94 1.81 7.51 13.96 5.71 2.70 11.88 0.08%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.78 1.79 1.71 1.53 1.48 1.44 4.35%
Adjusted Per Share Value based on latest NOSH - 82,046
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 581.42 556.39 552.97 464.89 402.14 379.25 401.71 6.08%
EPS 11.94 1.81 7.51 13.96 5.71 2.70 11.88 0.08%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.78 1.79 1.71 1.53 1.48 1.44 4.35%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/09/14 30/09/13 28/09/12 -
Price 0.35 0.495 0.54 0.765 0.56 0.45 0.56 -
P/RPS 0.06 0.09 0.10 0.16 0.14 0.12 0.14 -12.66%
P/EPS 2.93 27.35 7.19 5.48 9.81 16.68 4.71 -7.30%
EY 34.10 3.66 13.90 18.25 10.19 6.00 21.22 7.87%
DY 2.86 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.28 0.30 0.45 0.37 0.30 0.39 -10.86%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/02/19 27/02/18 23/02/17 25/02/16 27/11/14 27/11/13 27/11/12 -
Price 0.355 0.455 0.685 0.735 0.475 0.42 0.50 -
P/RPS 0.06 0.08 0.12 0.16 0.12 0.11 0.12 -10.48%
P/EPS 2.97 25.14 9.12 5.27 8.32 15.56 4.21 -5.42%
EY 33.62 3.98 10.96 18.99 12.02 6.42 23.77 5.69%
DY 2.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.26 0.38 0.43 0.31 0.28 0.35 -9.30%

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