[JERASIA] QoQ Annualized Quarter Result on 2022-11-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 38,657 38,599 38,287 50,101 71,364 116,680 134,499 -56.48% QoQ % 0.15% 0.81% -23.58% -29.79% -38.84% -13.25% - Horiz. % 28.74% 28.70% 28.47% 37.25% 53.06% 86.75% 100.00%
PBT -125,631 -122,373 -120,760 -157,344 -43,904 -54,716 -158,270 -14.28% QoQ % -2.66% -1.34% 23.25% -258.38% 19.76% 65.43% - Horiz. % 79.38% 77.32% 76.30% 99.41% 27.74% 34.57% 100.00%
Tax -312 -312 -312 -416 -22 -44 -1,978 -70.84% QoQ % 0.00% 0.00% 25.00% -1,790.91% 50.00% 97.78% - Horiz. % 15.77% 15.77% 15.77% 21.03% 1.11% 2.22% 100.00%
NP -125,943 -122,685 -121,072 -157,760 -43,926 -54,760 -160,248 -14.85% QoQ % -2.66% -1.33% 23.26% -259.15% 19.78% 65.83% - Horiz. % 78.59% 76.56% 75.55% 98.45% 27.41% 34.17% 100.00%
NP to SH -125,943 -122,685 -121,072 -157,760 -43,926 -54,760 -159,228 -14.49% QoQ % -2.66% -1.33% 23.26% -259.15% 19.78% 65.61% - Horiz. % 79.10% 77.05% 76.04% 99.08% 27.59% 34.39% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 164,600 161,284 159,359 207,861 115,290 171,440 294,747 -32.21% QoQ % 2.06% 1.21% -23.33% 80.29% -32.75% -41.83% - Horiz. % 55.84% 54.72% 54.07% 70.52% 39.11% 58.17% 100.00%
Net Worth -244,497 -241,215 -239,574 -236,292 -140,298 -132,094 -82,046 107.22% QoQ % -1.36% -0.68% -1.39% -68.42% -6.21% -61.00% - Horiz. % 298.00% 294.00% 292.00% 288.00% 171.00% 161.00% 100.00%
Dividend 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth -244,497 -241,215 -239,574 -236,292 -140,298 -132,094 -82,046 107.22% QoQ % -1.36% -0.68% -1.39% -68.42% -6.21% -61.00% - Horiz. % 298.00% 294.00% 292.00% 288.00% 171.00% 161.00% 100.00%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin -325.80 % -317.85 % -316.22 % -314.88 % -61.55 % -46.93 % -119.14 % 95.67% QoQ % -2.50% -0.52% -0.43% -411.58% -31.15% 60.61% - Horiz. % 273.46% 266.79% 265.42% 264.29% 51.66% 39.39% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % 0.00 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Per Share 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 47.12 47.05 46.67 61.06 86.98 142.21 163.93 -56.48% QoQ % 0.15% 0.81% -23.57% -29.80% -38.84% -13.25% - Horiz. % 28.74% 28.70% 28.47% 37.25% 53.06% 86.75% 100.00%
EPS -153.50 -149.53 -147.57 -192.28 -53.54 -66.76 -195.31 -14.85% QoQ % -2.65% -1.33% 23.25% -259.13% 19.80% 65.82% - Horiz. % 78.59% 76.56% 75.56% 98.45% 27.41% 34.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -2.9800 -2.9400 -2.9200 -2.8800 -1.7100 -1.6100 -1.0000 107.22% QoQ % -1.36% -0.68% -1.39% -68.42% -6.21% -61.00% - Horiz. % 298.00% 294.00% 292.00% 288.00% 171.00% 161.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,046 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 47.12 47.05 46.67 61.06 86.98 142.21 163.93 -56.48% QoQ % 0.15% 0.81% -23.57% -29.80% -38.84% -13.25% - Horiz. % 28.74% 28.70% 28.47% 37.25% 53.06% 86.75% 100.00%
EPS -153.50 -149.53 -147.57 -192.28 -53.54 -66.76 -195.31 -14.85% QoQ % -2.65% -1.33% 23.25% -259.13% 19.80% 65.82% - Horiz. % 78.59% 76.56% 75.56% 98.45% 27.41% 34.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -2.9800 -2.9400 -2.9200 -2.8800 -1.7100 -1.6100 -1.0000 107.22% QoQ % -1.36% -0.68% -1.39% -68.42% -6.21% -61.00% - Horiz. % 298.00% 294.00% 292.00% 288.00% 171.00% 161.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.0050 0.0400 0.0200 0.0300 0.0350 0.0500 0.1600 -
P/RPS 0.01 0.09 0.04 0.05 0.04 0.04 0.10 -78.49% QoQ % -88.89% 125.00% -20.00% 25.00% 0.00% -60.00% - Horiz. % 10.00% 90.00% 40.00% 50.00% 40.00% 40.00% 100.00%
P/EPS 0.00 -0.03 -0.01 -0.02 -0.07 -0.07 -0.08 - QoQ % 0.00% -200.00% 50.00% 71.43% 0.00% 12.50% - Horiz. % -0.00% 37.50% 12.50% 25.00% 87.50% 87.50% 100.00%
EY -30,700.58 -3,738.30 -7,378.30 -6,409.41 -1,529.66 -1,334.86 -1,212.95 763.76% QoQ % -721.24% 49.33% -15.12% -319.01% -14.59% -10.05% - Horiz. % 2,531.07% 308.20% 608.29% 528.42% 126.11% 110.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Price Multiplier on Announcement Date 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 18/08/23 28/04/23 20/01/23 27/10/22 28/07/22 26/04/22 28/01/22 -
Price 0.0050 0.0050 0.0350 0.0250 0.0250 0.0400 0.1200 -
P/RPS 0.01 0.01 0.08 0.04 0.03 0.03 0.07 -72.70% QoQ % 0.00% -87.50% 100.00% 33.33% 0.00% -57.14% - Horiz. % 14.29% 14.29% 114.29% 57.14% 42.86% 42.86% 100.00%
P/EPS 0.00 0.00 -0.02 -0.01 -0.05 -0.06 -0.06 - QoQ % 0.00% 0.00% -100.00% 80.00% 16.67% 0.00% - Horiz. % -0.00% -0.00% 33.33% 16.67% 83.33% 100.00% 100.00%
EY -30,700.58 -29,906.40 -4,216.17 -7,691.30 -2,141.53 -1,668.58 -1,617.26 612.89% QoQ % -2.66% -609.33% 45.18% -259.15% -28.34% -3.17% - Horiz. % 1,898.31% 1,849.20% 260.70% 475.58% 132.42% 103.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Jerasia_Financial Results Q4 2022.pdf.pdf 
