[JERASIA] YoY Quarter Result on 2018-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/05/21 31/05/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 21,766 0 138,899 129,889 121,652 130,123 113,651 -26.29% YoY % 0.00% 0.00% 6.94% 6.77% -6.51% 14.49% - Horiz. % 19.15% 0.00% 122.22% 114.29% 107.04% 114.49% 100.00%
PBT -3,746 0 514 1,500 1,425 2,115 2,741 - YoY % 0.00% 0.00% -65.73% 5.26% -32.62% -22.84% - Horiz. % -136.67% 0.00% 18.75% 54.72% 51.99% 77.16% 100.00%
Tax -57 0 -219 -491 -311 -105 -402 -30.26% YoY % 0.00% 0.00% 55.40% -57.88% -196.19% 73.88% - Horiz. % 14.18% -0.00% 54.48% 122.14% 77.36% 26.12% 100.00%
NP -3,803 0 295 1,009 1,114 2,010 2,339 - YoY % 0.00% 0.00% -70.76% -9.43% -44.58% -14.07% - Horiz. % -162.59% 0.00% 12.61% 43.14% 47.63% 85.93% 100.00%
NP to SH -3,393 0 295 1,005 1,114 2,010 2,339 - YoY % 0.00% 0.00% -70.65% -9.78% -44.58% -14.07% - Horiz. % -145.06% 0.00% 12.61% 42.97% 47.63% 85.93% 100.00%
Tax Rate - % - % 42.61 % 32.73 % 21.82 % 4.96 % 14.67 % - YoY % 0.00% 0.00% 30.19% 50.00% 339.92% -66.19% - Horiz. % 0.00% 0.00% 290.46% 223.11% 148.74% 33.81% 100.00%
Total Cost 25,569 0 138,604 128,880 120,538 128,113 111,312 -23.77% YoY % 0.00% 0.00% 7.55% 6.92% -5.91% 15.09% - Horiz. % 22.97% 0.00% 124.52% 115.78% 108.29% 115.09% 100.00%
Net Worth 41,023 - 155,066 154,246 146,041 146,862 140,340 -20.30% YoY % 0.00% 0.00% 0.53% 5.62% -0.56% 4.65% - Horiz. % 29.23% 0.00% 110.49% 109.91% 104.06% 104.65% 100.00%
Dividend 31/05/21 31/05/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 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 31/05/21 31/05/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 41,023 - 155,066 154,246 146,041 146,862 140,340 -20.30% YoY % 0.00% 0.00% 0.53% 5.62% -0.56% 4.65% - Horiz. % 29.23% 0.00% 110.49% 109.91% 104.06% 104.65% 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 31/05/21 31/05/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin -17.47 % - % 0.21 % 0.78 % 0.92 % 1.54 % 2.06 % - YoY % 0.00% 0.00% -73.08% -15.22% -40.26% -25.24% - Horiz. % -848.06% 0.00% 10.19% 37.86% 44.66% 74.76% 100.00%
ROE -8.27 % - % 0.19 % 0.65 % 0.76 % 1.37 % 1.67 % - YoY % 0.00% 0.00% -70.77% -14.47% -44.53% -17.96% - Horiz. % -495.21% 0.00% 11.38% 38.92% 45.51% 82.04% 100.00%
Per Share 31/05/21 31/05/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 26.53 - 169.29 158.31 148.27 158.60 138.48 -26.28% YoY % 0.00% 0.00% 6.94% 6.77% -6.51% 14.53% - Horiz. % 19.16% 0.00% 122.25% 114.32% 107.07% 114.53% 100.00%
EPS -4.64 0.00 0.36 1.23 1.36 2.45 2.85 - YoY % 0.00% 0.00% -70.73% -9.56% -44.49% -14.04% - Horiz. % -162.81% 0.00% 12.63% 43.16% 47.72% 85.96% 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 0.5000 - 1.8900 1.8800 1.7800 1.7900 1.7100 -20.30% YoY % 0.00% 0.00% 0.53% 5.62% -0.56% 4.68% - Horiz. % 29.24% 0.00% 110.53% 109.94% 104.09% 104.68% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,046 31/05/21 31/05/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 26.53 - 169.29 158.31 148.27 158.60 138.48 -26.28% YoY % 0.00% 0.00% 6.94% 6.77% -6.51% 14.53% - Horiz. % 19.16% 0.00% 122.25% 114.32% 107.07% 114.53% 100.00%
EPS -4.64 0.00 0.36 1.23 1.36 2.45 2.85 - YoY % 0.00% 0.00% -70.73% -9.56% -44.49% -14.04% - Horiz. % -162.81% 0.00% 12.63% 43.16% 47.72% 85.96% 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 0.5000 - 1.8900 1.8800 1.7800 1.7900 1.7100 -20.30% YoY % 0.00% 0.00% 0.53% 5.62% -0.56% 4.68% - Horiz. % 29.24% 0.00% 110.53% 109.94% 104.09% 104.68% 100.00%
Price Multiplier on Financial Quarter End Date 31/05/21 31/05/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/05/21 29/05/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.2600 0.2450 0.3500 0.3500 0.4950 0.5400 0.7650 -
P/RPS 0.98 0.00 0.21 0.22 0.33 0.34 0.00 - YoY % 0.00% 0.00% -4.55% -33.33% -2.94% 0.00% - Horiz. % 288.24% 0.00% 61.76% 64.71% 97.06% 100.00% -
P/EPS -6.29 0.00 97.34 28.57 36.46 22.04 0.00 - YoY % 0.00% 0.00% 240.71% -21.64% 65.43% 0.00% - Horiz. % -28.54% 0.00% 441.65% 129.63% 165.43% 100.00% -
EY -15.91 0.00 1.03 3.50 2.74 4.54 0.00 - YoY % 0.00% 0.00% -70.57% 27.74% -39.65% 0.00% - Horiz. % -350.44% 0.00% 22.69% 77.09% 60.35% 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 0.52 0.00 0.19 0.19 0.28 0.30 0.77 -6.99% YoY % 0.00% 0.00% 0.00% -32.14% -6.67% -61.04% - Horiz. % 67.53% 0.00% 24.68% 24.68% 36.36% 38.96% 100.00%
Price Multiplier on Announcement Date 31/05/21 31/05/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 29/07/21 - 27/02/20 27/02/19 27/02/18 23/02/17 25/02/16 -
Price 0.4200 0.0000 0.3100 0.3550 0.4550 0.6850 0.7350 -
P/RPS 1.58 0.00 0.18 0.22 0.31 0.43 0.00 - YoY % 0.00% 0.00% -18.18% -29.03% -27.91% 0.00% - Horiz. % 367.44% 0.00% 41.86% 51.16% 72.09% 100.00% -
P/EPS -10.16 0.00 86.22 28.98 33.51 27.96 0.00 - YoY % 0.00% 0.00% 197.52% -13.52% 19.85% 0.00% - Horiz. % -36.34% 0.00% 308.37% 103.65% 119.85% 100.00% -
EY -9.85 0.00 1.16 3.45 2.98 3.58 0.00 - YoY % 0.00% 0.00% -66.38% 15.77% -16.76% 0.00% - Horiz. % -275.14% 0.00% 32.40% 96.37% 83.24% 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 0.84 0.00 0.16 0.19 0.26 0.38 0.74 2.37% YoY % 0.00% 0.00% -15.79% -26.92% -31.58% -48.65% - Horiz. % 113.51% 0.00% 21.62% 25.68% 35.14% 51.35% 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- 2nd Quarter 2019 (311218).pdf 
