[JERASIA] QoQ Quarter Result on 2015-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 113,651 94,922 83,663 89,190 87,792 80,168 78,222 28.19% QoQ % 19.73% 13.46% -6.20% 1.59% 9.51% 2.49% - Horiz. % 145.29% 121.35% 106.96% 114.02% 112.23% 102.49% 100.00%
PBT 2,741 1,700 1,685 6,325 2,071 1,417 2,115 18.81% QoQ % 61.24% 0.89% -73.36% 205.41% 46.15% -33.00% - Horiz. % 129.60% 80.38% 79.67% 299.05% 97.92% 67.00% 100.00%
Tax -402 -424 -267 95 -885 -450 -603 -23.63% QoQ % 5.19% -58.80% -381.05% 110.73% -96.67% 25.37% - Horiz. % 66.67% 70.32% 44.28% -15.75% 146.77% 74.63% 100.00%
NP 2,339 1,276 1,418 6,420 1,186 967 1,512 33.65% QoQ % 83.31% -10.01% -77.91% 441.32% 22.65% -36.04% - Horiz. % 154.70% 84.39% 93.78% 424.60% 78.44% 63.96% 100.00%
NP to SH 2,339 1,276 1,418 6,420 1,186 967 1,512 33.65% QoQ % 83.31% -10.01% -77.91% 441.32% 22.65% -36.04% - Horiz. % 154.70% 84.39% 93.78% 424.60% 78.44% 63.96% 100.00%
Tax Rate 14.67 % 24.94 % 15.85 % -1.50 % 42.73 % 31.76 % 28.51 % -35.71% QoQ % -41.18% 57.35% 1,156.67% -103.51% 34.54% 11.40% - Horiz. % 51.46% 87.48% 55.59% -5.26% 149.88% 111.40% 100.00%
Total Cost 111,312 93,646 82,245 82,770 86,606 79,201 76,710 28.09% QoQ % 18.86% 13.86% -0.63% -4.43% 9.35% 3.25% - Horiz. % 145.11% 122.08% 107.22% 107.90% 112.90% 103.25% 100.00%
Net Worth 140,340 138,233 135,242 132,914 127,171 125,530 124,709 8.17% QoQ % 1.52% 2.21% 1.75% 4.52% 1.31% 0.66% - Horiz. % 112.53% 110.84% 108.45% 106.58% 101.97% 100.66% 100.00%
Dividend 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 140,340 138,233 135,242 132,914 127,171 125,530 124,709 8.17% QoQ % 1.52% 2.21% 1.75% 4.52% 1.31% 0.66% - Horiz. % 112.53% 110.84% 108.45% 106.58% 101.97% 100.66% 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 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.06 % 1.34 % 1.69 % 7.20 % 1.35 % 1.21 % 1.93 % 4.43% QoQ % 53.73% -20.71% -76.53% 433.33% 11.57% -37.31% - Horiz. % 106.74% 69.43% 87.56% 373.06% 69.95% 62.69% 100.00%
ROE 1.67 % 0.92 % 1.05 % 4.83 % 0.93 % 0.77 % 1.21 % 23.89% QoQ % 81.52% -12.38% -78.26% 419.35% 20.78% -36.36% - Horiz. % 138.02% 76.03% 86.78% 399.17% 76.86% 63.64% 100.00%
Per Share 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 138.48 116.05 102.07 108.71 107.00 97.71 95.34 28.17% QoQ % 19.33% 13.70% -6.11% 1.60% 9.51% 2.49% - Horiz. % 145.25% 121.72% 107.06% 114.02% 112.23% 102.49% 100.00%
EPS 2.85 1.56 1.73 7.82 1.45 1.18 1.84 33.76% QoQ % 82.69% -9.83% -77.88% 439.31% 22.88% -35.87% - Horiz. % 154.89% 84.78% 94.02% 425.00% 78.80% 64.13% 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 1.7100 1.6900 1.6500 1.6200 1.5500 1.5300 1.5200 8.15% QoQ % 1.18% 2.42% 1.85% 4.52% 1.31% 0.66% - Horiz. % 112.50% 111.18% 108.55% 106.58% 101.97% 100.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,046 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 138.48 116.05 102.07 108.71 107.00 97.71 95.34 28.17% QoQ % 19.33% 13.70% -6.11% 1.60% 9.51% 2.49% - Horiz. % 145.25% 121.72% 107.06% 114.02% 112.23% 102.49% 100.00%
EPS 2.85 1.56 1.73 7.82 1.45 1.18 1.84 33.76% QoQ % 82.69% -9.83% -77.88% 439.31% 22.88% -35.87% - Horiz. % 154.89% 84.78% 94.02% 425.00% 78.80% 64.13% 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 1.7100 1.6900 1.6500 1.6200 1.5500 1.5300 1.5200 8.15% QoQ % 1.18% 2.42% 1.85% 4.52% 1.31% 0.66% - Horiz. % 112.50% 111.18% 108.55% 106.58% 101.97% 100.66% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.7650 0.6850 0.9150 0.4700 0.4000 0.5600 0.5550 -
P/RPS 0.00 0.00 0.00 0.43 0.37 0.57 0.58 - QoQ % 0.00% 0.00% 0.00% 16.22% -35.09% -1.72% - Horiz. % 0.00% 0.00% 0.00% 74.14% 63.79% 98.28% 100.00%
P/EPS 0.00 0.00 0.00 6.01 27.67 47.51 30.12 - QoQ % 0.00% 0.00% 0.00% -78.28% -41.76% 57.74% - Horiz. % 0.00% 0.00% 0.00% 19.95% 91.87% 157.74% 100.00%
EY 0.00 0.00 0.00 16.65 3.61 2.10 3.32 - QoQ % 0.00% 0.00% 0.00% 361.22% 71.90% -36.75% - Horiz. % 0.00% 0.00% 0.00% 501.51% 108.73% 63.25% 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 0.77 0.69 0.92 0.29 0.26 0.37 0.37 62.78% QoQ % 11.59% -25.00% 217.24% 11.54% -29.73% 0.00% - Horiz. % 208.11% 186.49% 248.65% 78.38% 70.27% 100.00% 100.00%
Price Multiplier on Announcement Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 27/08/15 28/05/15 26/02/15 27/11/14 27/08/14 -
Price 0.7350 0.8000 0.7100 0.4500 0.5200 0.4750 0.5200 -
P/RPS 0.00 0.00 0.00 0.41 0.49 0.49 0.55 - QoQ % 0.00% 0.00% 0.00% -16.33% 0.00% -10.91% - Horiz. % 0.00% 0.00% 0.00% 74.55% 89.09% 89.09% 100.00%
P/EPS 0.00 0.00 0.00 5.75 35.97 40.30 28.22 - QoQ % 0.00% 0.00% 0.00% -84.01% -10.74% 42.81% - Horiz. % 0.00% 0.00% 0.00% 20.38% 127.46% 142.81% 100.00%
EY 0.00 0.00 0.00 17.39 2.78 2.48 3.54 - QoQ % 0.00% 0.00% 0.00% 525.54% 12.10% -29.94% - Horiz. % 0.00% 0.00% 0.00% 491.24% 78.53% 70.06% 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 0.74 0.80 0.71 0.28 0.34 0.31 0.34 67.71% QoQ % -7.50% 12.68% 153.57% -17.65% 9.68% -8.82% - Horiz. % 217.65% 235.29% 208.82% 82.35% 100.00% 91.18% 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
Q4 Mar 15 Condensed Reports.pdf 
