[JERASIA] QoQ Quarter Result on 2021-02-28 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 30/09/20 31/08/20 CAGR
Revenue 45,651 31,134 21,766 35,948 26,753 25,164 0 - QoQ % 46.63% 43.04% -39.45% 34.37% 6.31% 0.00% - Horiz. % 181.41% 123.72% 86.50% 142.85% 106.31% 100.00% -
PBT -129,209 -20,641 -3,746 -4,674 -13,632 -9,901 0 - QoQ % -525.98% -451.01% 19.85% 65.71% -37.68% 0.00% - Horiz. % 1,305.01% 208.47% 37.83% 47.21% 137.68% 100.00% -
Tax -2,015 67 -57 27 -27 5 0 - QoQ % -3,107.46% 217.54% -311.11% 200.00% -640.00% 0.00% - Horiz. % -40,300.00% 1,340.00% -1,140.00% 540.00% -540.00% 100.00% -
NP -131,224 -20,574 -3,803 -4,647 -13,659 -9,896 0 - QoQ % -537.81% -440.99% 18.16% 65.98% -38.03% 0.00% - Horiz. % 1,326.03% 207.90% 38.43% 46.96% 138.03% 100.00% -
NP to SH -131,626 -19,701 -3,393 -4,508 -13,659 -9,896 0 - QoQ % -568.12% -480.64% 24.73% 67.00% -38.03% 0.00% - Horiz. % 1,330.09% 199.08% 34.29% 45.55% 138.03% 100.00% -
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 176,875 51,708 25,569 40,595 40,412 35,060 0 - QoQ % 242.07% 102.23% -37.01% 0.45% 15.27% 0.00% - Horiz. % 504.49% 147.48% 72.93% 115.79% 115.27% 100.00% -
Net Worth -82,046 21,331 41,023 44,304 85,327 84,507 - - QoQ % -484.62% -48.00% -7.41% -48.08% 0.97% 0.00% - Horiz. % -97.09% 25.24% 48.54% 52.43% 100.97% 100.00% -
Dividend 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 30/09/20 31/08/20 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 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 30/09/20 31/08/20 CAGR
Net Worth -82,046 21,331 41,023 44,304 85,327 84,507 - - QoQ % -484.62% -48.00% -7.41% -48.08% 0.97% 0.00% - Horiz. % -97.09% 25.24% 48.54% 52.43% 100.97% 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 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 30/09/20 31/08/20 CAGR
NP Margin -287.45 % -66.08 % -17.47 % -12.93 % -51.06 % -39.33 % - % - QoQ % -335.00% -278.25% -35.11% 74.68% -29.82% 0.00% - Horiz. % 730.87% 168.01% 44.42% 32.88% 129.82% 100.00% -
ROE 0.00 % -92.35 % -8.27 % -10.17 % -16.01 % -11.71 % - % - QoQ % 0.00% -1,016.69% 18.68% 36.48% -36.72% 0.00% - Horiz. % -0.00% 788.64% 70.62% 86.85% 136.72% 100.00% -
Per Share 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 30/09/20 31/08/20 CAGR
RPS 55.64 37.95 26.53 43.81 32.61 30.67 - - QoQ % 46.61% 43.05% -39.44% 34.35% 6.33% 0.00% - Horiz. % 181.42% 123.74% 86.50% 142.84% 106.33% 100.00% -
EPS -159.94 -25.08 -4.64 -5.66 -16.65 -12.06 0.00 - QoQ % -537.72% -440.52% 18.02% 66.01% -38.06% 0.00% - Horiz. % 1,326.20% 207.96% 38.47% 46.93% 138.06% 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 -1.0000 0.2600 0.5000 0.5400 1.0400 1.0300 - - QoQ % -484.62% -48.00% -7.41% -48.08% 0.97% 0.00% - Horiz. % -97.09% 25.24% 48.54% 52.43% 100.97% 100.00% -
Adjusted Per Share Value based on latest NOSH - 82,046 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 30/09/20 31/08/20 CAGR
RPS 55.64 37.95 26.53 43.81 32.61 30.67 - - QoQ % 46.61% 43.05% -39.44% 34.35% 6.33% 0.00% - Horiz. % 181.42% 123.74% 86.50% 142.84% 106.33% 100.00% -
EPS -159.94 -25.08 -4.64 -5.66 -16.65 -12.06 0.00 - QoQ % -537.72% -440.52% 18.02% 66.01% -38.06% 0.00% - Horiz. % 1,326.20% 207.96% 38.47% 46.93% 138.06% 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 -1.0000 0.2600 0.5000 0.5400 1.0400 1.0300 - - QoQ % -484.62% -48.00% -7.41% -48.08% 0.97% 0.00% - Horiz. % -97.09% 25.24% 48.54% 52.43% 100.97% 100.00% -
Price Multiplier on Financial Quarter End Date 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 30/09/20 31/08/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 30/09/20 28/08/20 -
Price 0.1600 0.1900 0.2600 0.3150 0.4200 0.3100 0.4450 -
P/RPS 0.29 0.50 0.98 0.72 1.29 1.01 0.00 - QoQ % -42.00% -48.98% 36.11% -44.19% 27.72% 0.00% - Horiz. % 28.71% 49.50% 97.03% 71.29% 127.72% 100.00% -
P/EPS -0.10 -0.79 -6.29 -5.73 -2.52 -2.57 0.00 - QoQ % 87.34% 87.44% -9.77% -127.38% 1.95% 0.00% - Horiz. % 3.89% 30.74% 244.75% 222.96% 98.05% 100.00% -
EY -1,002.68 -126.38 -15.91 -17.44 -39.64 -38.91 0.00 - QoQ % -693.39% -694.34% 8.77% 56.00% -1.88% 0.00% - Horiz. % 2,576.92% 324.80% 40.89% 44.82% 101.88% 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 0.73 0.52 0.58 0.40 0.30 0.00 - QoQ % 0.00% 40.38% -10.34% 45.00% 33.33% 0.00% - Horiz. % 0.00% 243.33% 173.33% 193.33% 133.33% 100.00% -
Price Multiplier on Announcement Date 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 30/09/20 31/08/20 CAGR
Date 28/01/22 - 29/07/21 31/05/21 29/01/21 30/11/20 - -
Price 0.1200 0.1800 0.4200 0.2600 0.4400 0.4200 0.0000 -
P/RPS 0.22 0.47 1.58 0.59 1.35 1.37 0.00 - QoQ % -53.19% -70.25% 167.80% -56.30% -1.46% 0.00% - Horiz. % 16.06% 34.31% 115.33% 43.07% 98.54% 100.00% -
P/EPS -0.07 -0.75 -10.16 -4.73 -2.64 -3.48 0.00 - QoQ % 90.67% 92.62% -114.80% -79.17% 24.14% 0.00% - Horiz. % 2.01% 21.55% 291.95% 135.92% 75.86% 100.00% -
EY -1,336.91 -133.40 -9.85 -21.13 -37.84 -28.72 0.00 - QoQ % -902.18% -1,254.31% 53.38% 44.16% -31.75% 0.00% - Horiz. % 4,654.98% 464.48% 34.30% 73.57% 131.75% 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 0.69 0.84 0.48 0.42 0.41 0.00 - QoQ % 0.00% -17.86% 75.00% 14.29% 2.44% 0.00% - Horiz. % 0.00% 168.29% 204.88% 117.07% 102.44% 100.00% -
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
JCB - 1st Quarter 2021 (280221).pdf 
