[JERASIA] QoQ Quarter Result on 2018-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 125,326 123,232 129,231 129,889 120,263 123,962 102,915 14.02% QoQ % 1.70% -4.64% -0.51% 8.00% -2.98% 20.45% - Horiz. % 121.78% 119.74% 125.57% 126.21% 116.86% 120.45% 100.00%
PBT 1,038 -127 730 1,500 1,524 1,330 5,582 -67.39% QoQ % 917.32% -117.40% -51.33% -1.57% 14.59% -76.17% - Horiz. % 18.60% -2.28% 13.08% 26.87% 27.30% 23.83% 100.00%
Tax -138 -1,127 694 -491 -441 -121 -1,287 -77.40% QoQ % 87.76% -262.39% 241.34% -11.34% -264.46% 90.60% - Horiz. % 10.72% 87.57% -53.92% 38.15% 34.27% 9.40% 100.00%
NP 900 -1,254 1,424 1,009 1,083 1,209 4,295 -64.69% QoQ % 171.77% -188.06% 41.13% -6.83% -10.42% -71.85% - Horiz. % 20.95% -29.20% 33.15% 23.49% 25.22% 28.15% 100.00%
NP to SH 900 -1,254 1,424 1,005 1,899 2,594 4,295 -64.69% QoQ % 171.77% -188.06% 41.69% -47.08% -26.79% -39.60% - Horiz. % 20.95% -29.20% 33.15% 23.40% 44.21% 60.40% 100.00%
Tax Rate 13.29 % - % -95.07 % 32.73 % 28.94 % 9.10 % 23.06 % -30.72% QoQ % 0.00% 0.00% -390.47% 13.10% 218.02% -60.54% - Horiz. % 57.63% 0.00% -412.27% 141.93% 125.50% 39.46% 100.00%
Total Cost 124,426 124,486 127,807 128,880 119,180 122,753 98,620 16.74% QoQ % -0.05% -2.60% -0.83% 8.14% -2.91% 24.47% - Horiz. % 126.17% 126.23% 129.60% 130.68% 120.85% 124.47% 100.00%
Net Worth 155,887 159,989 155,066 154,246 153,426 151,785 149,323 2.91% QoQ % -2.56% 3.17% 0.53% 0.53% 1.08% 1.65% - Horiz. % 104.40% 107.14% 103.85% 103.30% 102.75% 101.65% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - 410 - 410 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % - % - % - % - % 21.60 % - % 9.55 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 226.18% 0.00% 100.00%
Equity 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 155,887 159,989 155,066 154,246 153,426 151,785 149,323 2.91% QoQ % -2.56% 3.17% 0.53% 0.53% 1.08% 1.65% - Horiz. % 104.40% 107.14% 103.85% 103.30% 102.75% 101.65% 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.72 % -1.02 % 1.10 % 0.78 % 0.90 % 0.98 % 4.17 % -68.96% QoQ % 170.59% -192.73% 41.03% -13.33% -8.16% -76.50% - Horiz. % 17.27% -24.46% 26.38% 18.71% 21.58% 23.50% 100.00%
ROE 0.58 % -0.78 % 0.92 % 0.65 % 1.24 % 1.71 % 2.88 % -65.61% QoQ % 174.36% -184.78% 41.54% -47.58% -27.49% -40.62% - Horiz. % 20.14% -27.08% 31.94% 22.57% 43.06% 59.38% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 152.75 150.20 157.51 158.31 146.58 151.09 125.44 14.02% QoQ % 1.70% -4.64% -0.51% 8.00% -2.98% 20.45% - Horiz. % 121.77% 119.74% 125.57% 126.20% 116.85% 120.45% 100.00%
EPS 1.10 -1.53 1.74 1.23 1.32 1.47 5.23 -64.60% QoQ % 171.90% -187.93% 41.46% -6.82% -10.20% -71.89% - Horiz. % 21.03% -29.25% 33.27% 23.52% 25.24% 28.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.9000 1.9500 1.8900 1.8800 1.8700 1.8500 1.8200 2.91% QoQ % -2.56% 3.17% 0.53% 0.53% 1.08% 1.65% - Horiz. % 104.40% 107.14% 103.85% 103.30% 102.75% 101.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,046 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 152.75 150.20 157.51 158.31 146.58 151.09 125.44 14.02% QoQ % 1.70% -4.64% -0.51% 8.00% -2.98% 20.45% - Horiz. % 121.77% 119.74% 125.57% 126.20% 116.85% 120.45% 100.00%
EPS 1.10 -1.53 1.74 1.23 1.32 1.47 5.23 -64.60% QoQ % 171.90% -187.93% 41.46% -6.82% -10.20% -71.89% - Horiz. % 21.03% -29.25% 33.27% 23.52% 25.24% 28.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.9000 1.9500 1.8900 1.8800 1.8700 1.8500 1.8200 2.91% QoQ % -2.56% 3.17% 0.53% 0.53% 1.08% 1.65% - Horiz. % 104.40% 107.14% 103.85% 103.30% 102.75% 101.65% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.3250 0.3550 0.3850 0.3500 0.3900 0.4100 0.3850 -
P/RPS 0.21 0.24 0.24 0.22 0.27 0.27 0.31 -22.85% QoQ % -12.50% 0.00% 9.09% -18.52% 0.00% -12.90% - Horiz. % 67.74% 77.42% 77.42% 70.97% 87.10% 87.10% 100.00%
P/EPS 29.63 -23.23 22.18 28.57 16.85 12.97 7.35 153.08% QoQ % 227.55% -204.73% -22.37% 69.55% 29.92% 76.46% - Horiz. % 403.13% -316.05% 301.77% 388.71% 229.25% 176.46% 100.00%
EY 3.38 -4.31 4.51 3.50 5.93 7.71 13.60 -60.44% QoQ % 178.42% -195.57% 28.86% -40.98% -23.09% -43.31% - Horiz. % 24.85% -31.69% 33.16% 25.74% 43.60% 56.69% 100.00%
DY 0.00 0.00 0.00 0.00 1.28 0.00 1.30 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 98.46% 0.00% 100.00%
P/NAPS 0.17 0.18 0.20 0.19 0.21 0.22 0.21 -13.13% QoQ % -5.56% -10.00% 5.26% -9.52% -4.55% 4.76% - Horiz. % 80.95% 85.71% 95.24% 90.48% 100.00% 104.76% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 30/05/19 27/02/19 29/11/18 30/08/18 24/05/18 -
Price 0.3200 0.3450 0.3700 0.3550 0.3700 0.4100 0.4300 -
P/RPS 0.21 0.23 0.23 0.22 0.25 0.27 0.34 -27.45% QoQ % -8.70% 0.00% 4.55% -12.00% -7.41% -20.59% - Horiz. % 61.76% 67.65% 67.65% 64.71% 73.53% 79.41% 100.00%
P/EPS 29.17 -22.57 21.32 28.98 15.99 12.97 8.21 132.66% QoQ % 229.24% -205.86% -26.43% 81.24% 23.28% 57.98% - Horiz. % 355.30% -274.91% 259.68% 352.98% 194.76% 157.98% 100.00%
EY 3.43 -4.43 4.69 3.45 6.26 7.71 12.17 -56.98% QoQ % 177.43% -194.46% 35.94% -44.89% -18.81% -36.65% - Horiz. % 28.18% -36.40% 38.54% 28.35% 51.44% 63.35% 100.00%
DY 0.00 0.00 0.00 0.00 1.35 0.00 1.16 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 116.38% 0.00% 100.00%
P/NAPS 0.17 0.18 0.20 0.19 0.20 0.22 0.24 -20.52% QoQ % -5.56% -10.00% 5.26% -5.00% -9.09% -8.33% - Horiz. % 70.83% 75.00% 83.33% 79.17% 83.33% 91.67% 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- 2nd Quarter 2019 (311218).pdf 
