[JERASIA] QoQ Quarter Result on 2017-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 121,652 115,020 111,635 108,189 130,123 112,196 114,357 4.20% QoQ % 5.77% 3.03% 3.19% -16.86% 15.98% -1.89% - Horiz. % 106.38% 100.58% 97.62% 94.61% 113.79% 98.11% 100.00%
PBT 1,425 1,451 354 1,104 2,115 1,958 1,657 -9.54% QoQ % -1.79% 309.89% -67.93% -47.80% 8.02% 18.17% - Horiz. % 86.00% 87.57% 21.36% 66.63% 127.64% 118.17% 100.00%
Tax -311 -459 -1,324 -181 -105 -208 -236 20.14% QoQ % 32.24% 65.33% -631.49% -72.38% 49.52% 11.86% - Horiz. % 131.78% 194.49% 561.02% 76.69% 44.49% 88.14% 100.00%
NP 1,114 992 -970 923 2,010 1,750 1,421 -14.94% QoQ % 12.30% 202.27% -205.09% -54.08% 14.86% 23.15% - Horiz. % 78.40% 69.81% -68.26% 64.95% 141.45% 123.15% 100.00%
NP to SH 1,114 418 -970 923 2,010 1,750 1,421 -14.94% QoQ % 166.51% 143.09% -205.09% -54.08% 14.86% 23.15% - Horiz. % 78.40% 29.42% -68.26% 64.95% 141.45% 123.15% 100.00%
Tax Rate 21.82 % 31.63 % 374.01 % 16.39 % 4.96 % 10.62 % 14.24 % 32.81% QoQ % -31.01% -91.54% 2,181.94% 230.44% -53.30% -25.42% - Horiz. % 153.23% 222.12% 2,626.47% 115.10% 34.83% 74.58% 100.00%
Total Cost 120,538 114,028 112,605 107,266 128,113 110,446 112,936 4.43% QoQ % 5.71% 1.26% 4.98% -16.27% 16.00% -2.20% - Horiz. % 106.73% 100.97% 99.71% 94.98% 113.44% 97.80% 100.00%
Net Worth 146,041 146,862 146,041 148,339 146,862 143,580 141,939 1.91% QoQ % -0.56% 0.56% -1.55% 1.01% 2.29% 1.16% - Horiz. % 102.89% 103.47% 102.89% 104.51% 103.47% 101.16% 100.00%
Dividend 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 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 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 146,041 146,862 146,041 148,339 146,862 143,580 141,939 1.91% QoQ % -0.56% 0.56% -1.55% 1.01% 2.29% 1.16% - Horiz. % 102.89% 103.47% 102.89% 104.51% 103.47% 101.16% 100.00%
NOSH 82,046 82,046 82,046 82,410 82,046 82,046 82,046 - QoQ % 0.00% 0.00% -0.44% 0.44% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.44% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.92 % 0.86 % -0.87 % 0.85 % 1.54 % 1.56 % 1.24 % -18.00% QoQ % 6.98% 198.85% -202.35% -44.81% -1.28% 25.81% - Horiz. % 74.19% 69.35% -70.16% 68.55% 124.19% 125.81% 100.00%
ROE 0.76 % 0.28 % -0.66 % 0.62 % 1.37 % 1.22 % 1.00 % -16.68% QoQ % 171.43% 142.42% -206.45% -54.74% 12.30% 22.00% - Horiz. % 76.00% 28.00% -66.00% 62.00% 137.00% 122.00% 100.00%
Per Share 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 148.27 140.19 136.06 131.28 158.60 136.75 139.38 4.20% QoQ % 5.76% 3.04% 3.64% -17.23% 15.98% -1.89% - Horiz. % 106.38% 100.58% 97.62% 94.19% 113.79% 98.11% 100.00%
EPS 1.36 1.21 -1.18 1.12 2.45 2.13 1.73 -14.78% QoQ % 12.40% 202.54% -205.36% -54.29% 15.02% 23.12% - Horiz. % 78.61% 69.94% -68.21% 64.74% 141.62% 123.12% 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 1.7800 1.7900 1.7800 1.8000 1.7900 1.7500 1.7300 1.91% QoQ % -0.56% 0.56% -1.11% 0.56% 2.29% 1.16% - Horiz. % 102.89% 103.47% 102.89% 104.05% 103.47% 101.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,046 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 148.27 140.19 136.06 131.86 158.60 136.75 139.38 4.20% QoQ % 5.76% 3.04% 3.19% -16.86% 15.98% -1.89% - Horiz. % 106.38% 100.58% 97.62% 94.60% 113.79% 98.11% 100.00%
EPS 1.36 1.21 -1.18 1.12 2.45 2.13 1.73 -14.78% QoQ % 12.40% 202.54% -205.36% -54.29% 15.02% 23.12% - Horiz. % 78.61% 69.94% -68.21% 64.74% 141.62% 123.12% 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 1.7800 1.7900 1.7800 1.8080 1.7900 1.7500 1.7300 1.91% QoQ % -0.56% 0.56% -1.55% 1.01% 2.29% 1.16% - Horiz. % 102.89% 103.47% 102.89% 104.51% 103.47% 101.16% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.4950 0.5500 0.6000 0.6350 0.5400 0.5250 0.5350 -
P/RPS 0.33 0.39 0.44 0.48 0.34 0.38 0.38 -8.95% QoQ % -15.38% -11.36% -8.33% 41.18% -10.53% 0.00% - Horiz. % 86.84% 102.63% 115.79% 126.32% 89.47% 100.00% 100.00%
P/EPS 36.46 107.96 -50.75 56.70 22.04 24.61 30.89 11.65% QoQ % -66.23% 312.73% -189.51% 157.26% -10.44% -20.33% - Horiz. % 118.03% 349.50% -164.29% 183.55% 71.35% 79.67% 100.00%
EY 2.74 0.93 -1.97 1.76 4.54 4.06 3.24 -10.55% QoQ % 194.62% 147.21% -211.93% -61.23% 11.82% 25.31% - Horiz. % 84.57% 28.70% -60.80% 54.32% 140.12% 125.31% 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 0.28 0.31 0.34 0.35 0.30 0.30 0.31 -6.54% QoQ % -9.68% -8.82% -2.86% 16.67% 0.00% -3.23% - Horiz. % 90.32% 100.00% 109.68% 112.90% 96.77% 96.77% 100.00%
Price Multiplier on Announcement Date 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 25/08/17 25/05/17 23/02/17 23/11/16 25/08/16 -
Price 0.4550 0.5250 0.5800 0.6900 0.6850 0.5550 0.5250 -
P/RPS 0.31 0.37 0.43 0.53 0.43 0.41 0.38 -12.66% QoQ % -16.22% -13.95% -18.87% 23.26% 4.88% 7.89% - Horiz. % 81.58% 97.37% 113.16% 139.47% 113.16% 107.89% 100.00%
P/EPS 33.51 103.05 -49.06 61.61 27.96 26.02 30.31 6.90% QoQ % -67.48% 310.05% -179.63% 120.35% 7.46% -14.15% - Horiz. % 110.56% 339.99% -161.86% 203.27% 92.25% 85.85% 100.00%
EY 2.98 0.97 -2.04 1.62 3.58 3.84 3.30 -6.56% QoQ % 207.22% 147.55% -225.93% -54.75% -6.77% 16.36% - Horiz. % 90.30% 29.39% -61.82% 49.09% 108.48% 116.36% 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 0.26 0.29 0.33 0.38 0.38 0.32 0.30 -9.08% QoQ % -10.34% -12.12% -13.16% 0.00% 18.75% 6.67% - Horiz. % 86.67% 96.67% 110.00% 126.67% 126.67% 106.67% 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 3Q Results 310317.pdf 
