[JERASIA] YoY Quarter Result on 2021-11-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/11/22 31/05/22 28/02/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
Revenue 711 6,512 29,170 45,651 19,454 25,164 125,326 -80.44% YoY % -89.08% -77.68% -36.10% 134.66% -22.69% -79.92% - Horiz. % 0.57% 5.20% 23.28% 36.43% 15.52% 20.08% 100.00%
PBT -2,752 -8,273 -13,679 -129,209 -51,466 -9,901 1,038 - YoY % 66.74% 39.52% 89.41% -151.06% -419.81% -1,053.85% - Horiz. % -265.13% -797.01% -1,317.82% -12,447.88% -4,958.19% -953.85% 100.00%
Tax 0 0 -11 -2,015 267 5 -138 - YoY % 0.00% 0.00% 99.45% -854.68% 5,240.00% 103.62% - Horiz. % -0.00% -0.00% 7.97% 1,460.14% -193.48% -3.62% 100.00%
NP -2,752 -8,273 -13,690 -131,224 -51,199 -9,896 900 - YoY % 66.74% 39.57% 89.57% -156.30% -417.37% -1,199.56% - Horiz. % -305.78% -919.22% -1,521.11% -14,580.44% -5,688.78% -1,099.56% 100.00%
NP to SH -2,752 -8,273 -13,690 -131,626 -51,199 -9,896 900 - YoY % 66.74% 39.57% 89.60% -157.09% -417.37% -1,199.56% - Horiz. % -305.78% -919.22% -1,521.11% -14,625.11% -5,688.78% -1,099.56% 100.00%
Tax Rate - % - % - % - % - % - % 13.29 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 3,463 14,785 42,860 176,875 70,653 35,060 124,426 -67.69% YoY % -76.58% -65.50% -75.77% 150.34% 101.52% -71.82% - Horiz. % 2.78% 11.88% 34.45% 142.15% 56.78% 28.18% 100.00%
Net Worth -239,574 -140,298 -132,094 -82,046 95,993 84,507 155,887 - YoY % -70.76% -6.21% -61.00% -185.47% 13.59% -45.79% - Horiz. % -153.68% -90.00% -84.74% -52.63% 61.58% 54.21% 100.00%
Dividend 30/11/22 31/05/22 28/02/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/11/22 31/05/22 28/02/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
Net Worth -239,574 -140,298 -132,094 -82,046 95,993 84,507 155,887 - YoY % -70.76% -6.21% -61.00% -185.47% 13.59% -45.79% - Horiz. % -153.68% -90.00% -84.74% -52.63% 61.58% 54.21% 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 30/11/22 31/05/22 28/02/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
NP Margin -387.06 % -127.04 % -46.93 % -287.45 % -263.18 % -39.33 % 0.72 % - YoY % -204.68% -170.70% 83.67% -9.22% -569.16% -5,562.50% - Horiz. % -53,758.33% -17,644.44% -6,518.06% -39,923.61% -36,552.77% -5,462.50% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % -53.34 % -11.71 % 0.58 % - YoY % 0.00% 0.00% 0.00% 0.00% -355.51% -2,118.97% - Horiz. % 0.00% 0.00% 0.00% 0.00% -9,196.55% -2,018.97% 100.00%
Per Share 30/11/22 31/05/22 28/02/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
RPS 0.87 7.94 35.55 55.64 23.71 30.67 152.75 -80.41% YoY % -89.04% -77.67% -36.11% 134.67% -22.69% -79.92% - Horiz. % 0.57% 5.20% 23.27% 36.43% 15.52% 20.08% 100.00%
EPS -3.35 -10.08 -16.69 -159.94 -62.40 -12.06 1.10 - YoY % 66.77% 39.60% 89.56% -156.31% -417.41% -1,196.36% - Horiz. % -304.55% -916.36% -1,517.27% -14,540.00% -5,672.73% -1,096.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -2.9200 -1.7100 -1.6100 -1.0000 1.1700 1.0300 1.9000 - YoY % -70.76% -6.21% -61.00% -185.47% 13.59% -45.79% - Horiz. % -153.68% -90.00% -84.74% -52.63% 61.58% 54.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,046 30/11/22 31/05/22 28/02/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
RPS 0.87 7.94 35.55 55.64 23.71 30.67 152.75 -80.41% YoY % -89.04% -77.67% -36.11% 134.67% -22.69% -79.92% - Horiz. % 0.57% 5.20% 23.27% 36.43% 15.52% 20.08% 100.00%
EPS -3.35 -10.08 -16.69 -159.94 -62.40 -12.06 1.10 - YoY % 66.77% 39.60% 89.56% -156.31% -417.41% -1,196.36% - Horiz. % -304.55% -916.36% -1,517.27% -14,540.00% -5,672.73% -1,096.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS -2.9200 -1.7100 -1.6100 -1.0000 1.1700 1.0300 1.9000 - YoY % -70.76% -6.21% -61.00% -185.47% 13.59% -45.79% - Horiz. % -153.68% -90.00% -84.74% -52.63% 61.58% 54.21% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/22 31/05/22 28/02/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
Date 30/11/22 31/05/22 28/02/22 30/11/21 30/06/20 30/09/20 30/09/19 -
Price 0.0200 0.0350 0.0500 0.1600 0.2050 0.3100 0.3250 -
P/RPS 2.31 0.44 0.14 0.29 0.86 1.01 0.21 113.07% YoY % 425.00% 214.29% -51.72% -66.28% -14.85% 380.95% - Horiz. % 1,100.00% 209.52% 66.67% 138.10% 409.52% 480.95% 100.00%
P/EPS -0.60 -0.35 -0.30 -0.10 -0.33 -2.57 29.63 - YoY % -71.43% -16.67% -200.00% 69.70% 87.16% -108.67% - Horiz. % -2.02% -1.18% -1.01% -0.34% -1.11% -8.67% 100.00%
EY -167.71 -288.10 -333.72 -1,002.68 -304.40 -38.91 3.38 - YoY % 41.79% 13.67% 66.72% -229.40% -682.32% -1,251.18% - Horiz. % -4,961.83% -8,523.67% -9,873.37% -29,665.09% -9,005.92% -1,151.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.18 0.30 0.17 - YoY % 0.00% 0.00% 0.00% 0.00% -40.00% 76.47% - Horiz. % 0.00% 0.00% 0.00% 0.00% 105.88% 176.47% 100.00%
Price Multiplier on Announcement Date 30/11/22 31/05/22 28/02/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
Date 20/01/23 28/07/22 26/04/22 28/01/22 28/08/20 30/11/20 28/11/19 -
Price 0.0350 0.0250 0.0400 0.1200 0.4450 0.4200 0.3200 -
P/RPS 4.04 0.31 0.11 0.22 1.88 1.37 0.21 154.17% YoY % 1,203.23% 181.82% -50.00% -88.30% 37.23% 552.38% - Horiz. % 1,923.81% 147.62% 52.38% 104.76% 895.24% 652.38% 100.00%
P/EPS -1.04 -0.25 -0.24 -0.07 -0.71 -3.48 29.17 - YoY % -316.00% -4.17% -242.86% 90.14% 79.60% -111.93% - Horiz. % -3.57% -0.86% -0.82% -0.24% -2.43% -11.93% 100.00%
EY -95.83 -403.33 -417.14 -1,336.91 -140.23 -28.72 3.43 - YoY % 76.24% 3.31% 68.80% -853.37% -388.27% -937.32% - Horiz. % -2,793.88% -11,758.89% -12,161.52% -38,976.97% -4,088.34% -837.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.38 0.41 0.17 - YoY % 0.00% 0.00% 0.00% 0.00% -7.32% 141.18% - Horiz. % 0.00% 0.00% 0.00% 0.00% 223.53% 241.18% 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
JCB - 4th quarter (280122).pdf 
