[JERASIA] YoY Quarter Result on 2021-02-28 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Revenue 35,948 0 120,263 115,020 112,196 94,922 78,222 -11.00% YoY % 0.00% 0.00% 4.56% 2.52% 18.20% 21.35% - Horiz. % 45.96% 0.00% 153.75% 147.04% 143.43% 121.35% 100.00%
PBT -4,674 0 1,524 1,451 1,958 1,700 2,115 - YoY % 0.00% 0.00% 5.03% -25.89% 15.18% -19.62% - Horiz. % -220.99% 0.00% 72.06% 68.61% 92.58% 80.38% 100.00%
Tax 27 0 -441 -459 -208 -424 -603 - YoY % 0.00% 0.00% 3.92% -120.67% 50.94% 29.68% - Horiz. % -4.48% -0.00% 73.13% 76.12% 34.49% 70.32% 100.00%
NP -4,647 0 1,083 992 1,750 1,276 1,512 - YoY % 0.00% 0.00% 9.17% -43.31% 37.15% -15.61% - Horiz. % -307.34% 0.00% 71.63% 65.61% 115.74% 84.39% 100.00%
NP to SH -4,508 0 1,899 418 1,750 1,276 1,512 - YoY % 0.00% 0.00% 354.31% -76.11% 37.15% -15.61% - Horiz. % -298.15% 0.00% 125.60% 27.65% 115.74% 84.39% 100.00%
Tax Rate - % - % 28.94 % 31.63 % 10.62 % 24.94 % 28.51 % - YoY % 0.00% 0.00% -8.50% 197.83% -57.42% -12.52% - Horiz. % 0.00% 0.00% 101.51% 110.94% 37.25% 87.48% 100.00%
Total Cost 40,595 0 119,180 114,028 110,446 93,646 76,710 -9.10% YoY % 0.00% 0.00% 4.52% 3.24% 17.94% 22.08% - Horiz. % 52.92% 0.00% 155.36% 148.65% 143.98% 122.08% 100.00%
Net Worth 44,304 - 153,426 146,862 143,580 138,233 124,709 -14.37% YoY % 0.00% 0.00% 4.47% 2.29% 3.87% 10.84% - Horiz. % 35.53% 0.00% 123.03% 117.76% 115.13% 110.84% 100.00%
Dividend 28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Div - - 410 - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 21.60 % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Net Worth 44,304 - 153,426 146,862 143,580 138,233 124,709 -14.37% YoY % 0.00% 0.00% 4.47% 2.29% 3.87% 10.84% - Horiz. % 35.53% 0.00% 123.03% 117.76% 115.13% 110.84% 100.00%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,046 - YoY % 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 28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
NP Margin -12.93 % - % 0.90 % 0.86 % 1.56 % 1.34 % 1.93 % - YoY % 0.00% 0.00% 4.65% -44.87% 16.42% -30.57% - Horiz. % -669.95% 0.00% 46.63% 44.56% 80.83% 69.43% 100.00%
ROE -10.17 % - % 1.24 % 0.28 % 1.22 % 0.92 % 1.21 % - YoY % 0.00% 0.00% 342.86% -77.05% 32.61% -23.97% - Horiz. % -840.50% 0.00% 102.48% 23.14% 100.83% 76.03% 100.00%
Per Share 28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
RPS 43.81 - 146.58 140.19 136.75 116.05 95.34 -11.00% YoY % 0.00% 0.00% 4.56% 2.52% 17.84% 21.72% - Horiz. % 45.95% 0.00% 153.74% 147.04% 143.43% 121.72% 100.00%
EPS -5.66 0.00 1.32 1.21 2.13 1.56 1.84 - YoY % 0.00% 0.00% 9.09% -43.19% 36.54% -15.22% - Horiz. % -307.61% 0.00% 71.74% 65.76% 115.76% 84.78% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.5400 - 1.8700 1.7900 1.7500 1.6900 1.5200 -14.37% YoY % 0.00% 0.00% 4.47% 2.29% 3.55% 11.18% - Horiz. % 35.53% 0.00% 123.03% 117.76% 115.13% 111.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,046 28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
RPS 43.81 - 146.58 140.19 136.75 116.05 95.34 -11.00% YoY % 0.00% 0.00% 4.56% 2.52% 17.84% 21.72% - Horiz. % 45.95% 0.00% 153.74% 147.04% 143.43% 121.72% 100.00%
EPS -5.66 0.00 1.32 1.21 2.13 1.56 1.84 - YoY % 0.00% 0.00% 9.09% -43.19% 36.54% -15.22% - Horiz. % -307.61% 0.00% 71.74% 65.76% 115.76% 84.78% 100.00%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.5400 - 1.8700 1.7900 1.7500 1.6900 1.5200 -14.37% YoY % 0.00% 0.00% 4.47% 2.29% 3.55% 11.18% - Horiz. % 35.53% 0.00% 123.03% 117.76% 115.13% 111.18% 100.00%
Price Multiplier on Financial Quarter End Date 28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Date 26/02/21 28/02/20 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 -
Price 0.3150 0.3100 0.3900 0.5500 0.5250 0.6850 0.5550 -
P/RPS 0.72 0.00 0.27 0.39 0.38 0.00 0.58 3.29% YoY % 0.00% 0.00% -30.77% 2.63% 0.00% 0.00% - Horiz. % 124.14% 0.00% 46.55% 67.24% 65.52% 0.00% 100.00%
P/EPS -5.73 0.00 16.85 107.96 24.61 0.00 30.12 - YoY % 0.00% 0.00% -84.39% 338.68% 0.00% 0.00% - Horiz. % -19.02% 0.00% 55.94% 358.43% 81.71% 0.00% 100.00%
EY -17.44 0.00 5.93 0.93 4.06 0.00 3.32 - YoY % 0.00% 0.00% 537.63% -77.09% 0.00% 0.00% - Horiz. % -525.30% 0.00% 178.61% 28.01% 122.29% 0.00% 100.00%
DY 0.00 0.00 1.28 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.58 0.00 0.21 0.31 0.30 0.69 0.37 6.97% YoY % 0.00% 0.00% -32.26% 3.33% -56.52% 86.49% - Horiz. % 156.76% 0.00% 56.76% 83.78% 81.08% 186.49% 100.00%
Price Multiplier on Announcement Date 28/02/21 28/02/20 30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 CAGR
Date 31/05/21 - 29/11/18 28/11/17 23/11/16 26/11/15 27/08/14 -
Price 0.2600 0.0000 0.3700 0.5250 0.5550 0.8000 0.5200 -
P/RPS 0.59 0.00 0.25 0.37 0.41 0.00 0.55 1.06% YoY % 0.00% 0.00% -32.43% -9.76% 0.00% 0.00% - Horiz. % 107.27% 0.00% 45.45% 67.27% 74.55% 0.00% 100.00%
P/EPS -4.73 0.00 15.99 103.05 26.02 0.00 28.22 - YoY % 0.00% 0.00% -84.48% 296.04% 0.00% 0.00% - Horiz. % -16.76% 0.00% 56.66% 365.17% 92.20% 0.00% 100.00%
EY -21.13 0.00 6.26 0.97 3.84 0.00 3.54 - YoY % 0.00% 0.00% 545.36% -74.74% 0.00% 0.00% - Horiz. % -596.89% 0.00% 176.84% 27.40% 108.47% 0.00% 100.00%
DY 0.00 0.00 1.35 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.48 0.00 0.20 0.29 0.32 0.80 0.34 5.30% YoY % 0.00% 0.00% -31.03% -9.38% -60.00% 135.29% - Horiz. % 141.18% 0.00% 58.82% 85.29% 94.12% 235.29% 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 
