[JERASIA] YoY Quarter Result on 2014-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 111,635 114,357 89,190 83,111 81,028 82,828 72,791 7.08% YoY % -2.38% 28.22% 7.31% 2.57% -2.17% 13.79% - Horiz. % 153.36% 157.10% 122.53% 114.18% 111.32% 113.79% 100.00%
PBT 354 1,657 6,325 1,144 330 1,780 1,231 -18.07% YoY % -78.64% -73.80% 452.88% 246.67% -81.46% 44.60% - Horiz. % 28.76% 134.61% 513.81% 92.93% 26.81% 144.60% 100.00%
Tax -1,324 -236 95 -312 -1,056 -1,112 -574 14.30% YoY % -461.02% -348.42% 130.45% 70.45% 5.04% -93.73% - Horiz. % 230.66% 41.11% -16.55% 54.36% 183.97% 193.73% 100.00%
NP -970 1,421 6,420 832 -726 668 657 - YoY % -168.26% -77.87% 671.63% 214.60% -208.68% 1.67% - Horiz. % -147.64% 216.29% 977.17% 126.64% -110.50% 101.67% 100.00%
NP to SH -970 1,421 6,420 832 -726 668 657 - YoY % -168.26% -77.87% 671.63% 214.60% -208.68% 1.67% - Horiz. % -147.64% 216.29% 977.17% 126.64% -110.50% 101.67% 100.00%
Tax Rate 374.01 % 14.24 % -1.50 % 27.27 % 320.00 % 62.47 % 46.63 % 39.50% YoY % 2,526.47% 1,049.33% -105.50% -91.48% 412.25% 33.97% - Horiz. % 802.08% 30.54% -3.22% 58.48% 686.25% 133.97% 100.00%
Total Cost 112,605 112,936 82,770 82,279 81,754 82,160 72,134 7.38% YoY % -0.29% 36.45% 0.60% 0.64% -0.49% 13.90% - Horiz. % 156.11% 156.56% 114.74% 114.06% 113.34% 113.90% 100.00%
Net Worth 146,041 141,939 132,914 123,069 119,787 114,043 106,762 5.14% YoY % 2.89% 6.79% 8.00% 2.74% 5.04% 6.82% - Horiz. % 136.79% 132.95% 124.50% 115.27% 112.20% 106.82% 100.00%
Dividend 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 146,041 141,939 132,914 123,069 119,787 114,043 106,762 5.14% YoY % 2.89% 6.79% 8.00% 2.74% 5.04% 6.82% - Horiz. % 136.79% 132.95% 124.50% 115.27% 112.20% 106.82% 100.00%
NOSH 82,046 82,046 82,046 82,046 82,046 82,046 82,124 -0.02% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -0.10% - Horiz. % 99.90% 99.90% 99.90% 99.90% 99.90% 99.90% 100.00%
Ratio Analysis 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -0.87 % 1.24 % 7.20 % 1.00 % -0.90 % 0.81 % 0.90 % - YoY % -170.16% -82.78% 620.00% 211.11% -211.11% -10.00% - Horiz. % -96.67% 137.78% 800.00% 111.11% -100.00% 90.00% 100.00%
ROE -0.66 % 1.00 % 4.83 % 0.68 % -0.61 % 0.59 % 0.62 % - YoY % -166.00% -79.30% 610.29% 211.48% -203.39% -4.84% - Horiz. % -106.45% 161.29% 779.03% 109.68% -98.39% 95.16% 100.00%
Per Share 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 136.06 139.38 108.71 101.30 98.76 100.95 88.63 7.09% YoY % -2.38% 28.21% 7.31% 2.57% -2.17% 13.90% - Horiz. % 153.51% 157.26% 122.66% 114.30% 111.43% 113.90% 100.00%
EPS -1.18 1.73 7.82 1.01 -0.88 0.81 0.80 - YoY % -168.21% -77.88% 674.26% 214.77% -208.64% 1.25% - Horiz. % -147.50% 216.25% 977.50% 126.25% -110.00% 101.25% 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 1.7800 1.7300 1.6200 1.5000 1.4600 1.3900 1.3000 5.15% YoY % 2.89% 6.79% 8.00% 2.74% 5.04% 6.92% - Horiz. % 136.92% 133.08% 124.62% 115.38% 112.31% 106.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,046 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 136.06 139.38 108.71 101.30 98.76 100.95 88.72 7.08% YoY % -2.38% 28.21% 7.31% 2.57% -2.17% 13.78% - Horiz. % 153.36% 157.10% 122.53% 114.18% 111.32% 113.78% 100.00%
EPS -1.18 1.73 7.82 1.01 -0.88 0.81 0.80 - YoY % -168.21% -77.88% 674.26% 214.77% -208.64% 1.25% - Horiz. % -147.50% 216.25% 977.50% 126.25% -110.00% 101.25% 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 1.7800 1.7300 1.6200 1.5000 1.4600 1.3900 1.3013 5.14% YoY % 2.89% 6.79% 8.00% 2.74% 5.04% 6.82% - Horiz. % 136.79% 132.94% 124.49% 115.27% 112.20% 106.82% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 30/06/17 30/06/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.6000 0.5350 0.4700 0.4250 0.4300 0.4400 0.2900 -
P/RPS 0.44 0.38 0.43 0.42 0.44 0.44 0.33 4.71% YoY % 15.79% -11.63% 2.38% -4.55% 0.00% 33.33% - Horiz. % 133.33% 115.15% 130.30% 127.27% 133.33% 133.33% 100.00%
P/EPS -50.75 30.89 6.01 41.91 -48.59 54.04 36.25 - YoY % -264.29% 413.98% -85.66% 186.25% -189.91% 49.08% - Horiz. % -140.00% 85.21% 16.58% 115.61% -134.04% 149.08% 100.00%
EY -1.97 3.24 16.65 2.39 -2.06 1.85 2.76 - YoY % -160.80% -80.54% 596.65% 216.02% -211.35% -32.97% - Horiz. % -71.38% 117.39% 603.26% 86.59% -74.64% 67.03% 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 0.34 0.31 0.29 0.28 0.29 0.32 0.22 7.21% YoY % 9.68% 6.90% 3.57% -3.45% -9.38% 45.45% - Horiz. % 154.55% 140.91% 131.82% 127.27% 131.82% 145.45% 100.00%
Price Multiplier on Announcement Date 30/06/17 30/06/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/08/17 25/08/16 28/05/15 22/05/14 29/05/13 31/05/12 30/05/11 -
Price 0.5800 0.5250 0.4500 0.4300 0.5300 0.4800 0.2800 -
P/RPS 0.43 0.38 0.41 0.42 0.54 0.48 0.32 4.84% YoY % 13.16% -7.32% -2.38% -22.22% 12.50% 50.00% - Horiz. % 134.38% 118.75% 128.12% 131.25% 168.75% 150.00% 100.00%
P/EPS -49.06 30.31 5.75 42.40 -59.90 58.96 35.00 - YoY % -261.86% 427.13% -86.44% 170.78% -201.59% 68.46% - Horiz. % -140.17% 86.60% 16.43% 121.14% -171.14% 168.46% 100.00%
EY -2.04 3.30 17.39 2.36 -1.67 1.70 2.86 - YoY % -161.82% -81.02% 636.86% 241.32% -198.24% -40.56% - Horiz. % -71.33% 115.38% 608.04% 82.52% -58.39% 59.44% 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 0.33 0.30 0.28 0.29 0.36 0.35 0.22 6.70% YoY % 10.00% 7.14% -3.45% -19.44% 2.86% 59.09% - Horiz. % 150.00% 136.36% 127.27% 131.82% 163.64% 159.09% 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
Q4 Mar '14 Condensed Reports.pdf 
