[JERASIA] QoQ Quarter Result on 2018-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 129,889 120,263 123,962 102,915 121,652 115,020 111,635 10.59% QoQ % 8.00% -2.98% 20.45% -15.40% 5.77% 3.03% - Horiz. % 116.35% 107.73% 111.04% 92.19% 108.97% 103.03% 100.00%
PBT 1,500 1,524 1,330 5,582 1,425 1,451 354 161.17% QoQ % -1.57% 14.59% -76.17% 291.72% -1.79% 309.89% - Horiz. % 423.73% 430.51% 375.71% 1,576.84% 402.54% 409.89% 100.00%
Tax -491 -441 -121 -1,287 -311 -459 -1,324 -48.29% QoQ % -11.34% -264.46% 90.60% -313.83% 32.24% 65.33% - Horiz. % 37.08% 33.31% 9.14% 97.21% 23.49% 34.67% 100.00%
NP 1,009 1,083 1,209 4,295 1,114 992 -970 - QoQ % -6.83% -10.42% -71.85% 285.55% 12.30% 202.27% - Horiz. % -104.02% -111.65% -124.64% -442.78% -114.85% -102.27% 100.00%
NP to SH 1,005 1,899 2,594 4,295 1,114 418 -970 - QoQ % -47.08% -26.79% -39.60% 285.55% 166.51% 143.09% - Horiz. % -103.61% -195.77% -267.42% -442.78% -114.85% -43.09% 100.00%
Tax Rate 32.73 % 28.94 % 9.10 % 23.06 % 21.82 % 31.63 % 374.01 % -80.20% QoQ % 13.10% 218.02% -60.54% 5.68% -31.01% -91.54% - Horiz. % 8.75% 7.74% 2.43% 6.17% 5.83% 8.46% 100.00%
Total Cost 128,880 119,180 122,753 98,620 120,538 114,028 112,605 9.39% QoQ % 8.14% -2.91% 24.47% -18.18% 5.71% 1.26% - Horiz. % 114.45% 105.84% 109.01% 87.58% 107.04% 101.26% 100.00%
Net Worth 154,246 153,426 151,785 149,323 146,041 146,862 146,041 3.70% QoQ % 0.53% 1.08% 1.65% 2.25% -0.56% 0.56% - Horiz. % 105.62% 105.06% 103.93% 102.25% 100.00% 100.56% 100.00%
Dividend 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 410 - 410 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 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% 226.18% 0.00% 100.00% - - -
Equity 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 154,246 153,426 151,785 149,323 146,041 146,862 146,041 3.70% QoQ % 0.53% 1.08% 1.65% 2.25% -0.56% 0.56% - Horiz. % 105.62% 105.06% 103.93% 102.25% 100.00% 100.56% 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 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.78 % 0.90 % 0.98 % 4.17 % 0.92 % 0.86 % -0.87 % - QoQ % -13.33% -8.16% -76.50% 353.26% 6.98% 198.85% - Horiz. % -89.66% -103.45% -112.64% -479.31% -105.75% -98.85% 100.00%
ROE 0.65 % 1.24 % 1.71 % 2.88 % 0.76 % 0.28 % -0.66 % - QoQ % -47.58% -27.49% -40.62% 278.95% 171.43% 142.42% - Horiz. % -98.48% -187.88% -259.09% -436.36% -115.15% -42.42% 100.00%
Per Share 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 158.31 146.58 151.09 125.44 148.27 140.19 136.06 10.59% QoQ % 8.00% -2.98% 20.45% -15.40% 5.76% 3.04% - Horiz. % 116.35% 107.73% 111.05% 92.19% 108.97% 103.04% 100.00%
EPS 1.23 1.32 1.47 5.23 1.36 1.21 -1.18 - QoQ % -6.82% -10.20% -71.89% 284.56% 12.40% 202.54% - Horiz. % -104.24% -111.86% -124.58% -443.22% -115.25% -102.54% 100.00%
DPS 0.00 0.50 0.00 0.50 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 100.00% - - -
NAPS 1.8800 1.8700 1.8500 1.8200 1.7800 1.7900 1.7800 3.70% QoQ % 0.53% 1.08% 1.65% 2.25% -0.56% 0.56% - Horiz. % 105.62% 105.06% 103.93% 102.25% 100.00% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,046 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 158.31 146.58 151.09 125.44 148.27 140.19 136.06 10.59% QoQ % 8.00% -2.98% 20.45% -15.40% 5.76% 3.04% - Horiz. % 116.35% 107.73% 111.05% 92.19% 108.97% 103.04% 100.00%
EPS 1.23 1.32 1.47 5.23 1.36 1.21 -1.18 - QoQ % -6.82% -10.20% -71.89% 284.56% 12.40% 202.54% - Horiz. % -104.24% -111.86% -124.58% -443.22% -115.25% -102.54% 100.00%
DPS 0.00 0.50 0.00 0.50 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% 0.00% 100.00% - - -
NAPS 1.8800 1.8700 1.8500 1.8200 1.7800 1.7900 1.7800 3.70% QoQ % 0.53% 1.08% 1.65% 2.25% -0.56% 0.56% - Horiz. % 105.62% 105.06% 103.93% 102.25% 100.00% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3500 0.3900 0.4100 0.3850 0.4950 0.5500 0.6000 -
P/RPS 0.22 0.27 0.27 0.31 0.33 0.39 0.44 -36.92% QoQ % -18.52% 0.00% -12.90% -6.06% -15.38% -11.36% - Horiz. % 50.00% 61.36% 61.36% 70.45% 75.00% 88.64% 100.00%
P/EPS 28.57 16.85 12.97 7.35 36.46 107.96 -50.75 - QoQ % 69.55% 29.92% 76.46% -79.84% -66.23% 312.73% - Horiz. % -56.30% -33.20% -25.56% -14.48% -71.84% -212.73% 100.00%
EY 3.50 5.93 7.71 13.60 2.74 0.93 -1.97 - QoQ % -40.98% -23.09% -43.31% 396.35% 194.62% 147.21% - Horiz. % -177.66% -301.02% -391.37% -690.36% -139.09% -47.21% 100.00%
DY 0.00 1.28 0.00 1.30 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 98.46% 0.00% 100.00% - - -
P/NAPS 0.19 0.21 0.22 0.21 0.28 0.31 0.34 -32.08% QoQ % -9.52% -4.55% 4.76% -25.00% -9.68% -8.82% - Horiz. % 55.88% 61.76% 64.71% 61.76% 82.35% 91.18% 100.00%
Price Multiplier on Announcement Date 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 29/11/18 30/08/18 24/05/18 27/02/18 28/11/17 25/08/17 -
Price 0.3550 0.3700 0.4100 0.4300 0.4550 0.5250 0.5800 -
P/RPS 0.22 0.25 0.27 0.34 0.31 0.37 0.43 -35.95% QoQ % -12.00% -7.41% -20.59% 9.68% -16.22% -13.95% - Horiz. % 51.16% 58.14% 62.79% 79.07% 72.09% 86.05% 100.00%
P/EPS 28.98 15.99 12.97 8.21 33.51 103.05 -49.06 - QoQ % 81.24% 23.28% 57.98% -75.50% -67.48% 310.05% - Horiz. % -59.07% -32.59% -26.44% -16.73% -68.30% -210.05% 100.00%
EY 3.45 6.26 7.71 12.17 2.98 0.97 -2.04 - QoQ % -44.89% -18.81% -36.65% 308.39% 207.22% 147.55% - Horiz. % -169.12% -306.86% -377.94% -596.57% -146.08% -47.55% 100.00%
DY 0.00 1.35 0.00 1.16 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 116.38% 0.00% 100.00% - - -
P/NAPS 0.19 0.20 0.22 0.24 0.26 0.29 0.33 -30.72% QoQ % -5.00% -9.09% -8.33% -7.69% -10.34% -12.12% - Horiz. % 57.58% 60.61% 66.67% 72.73% 78.79% 87.88% 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 - 3rd Quarter (310318).pdf 
