[JERASIA] YoY TTM Result on 2022-11-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/11/22 28/02/22 31/05/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
Revenue 38,287 127,721 112,467 134,499 376,941 276,779 507,678 -55.75% YoY % -70.02% 13.56% -16.38% -64.32% 36.19% -45.48% - Horiz. % 7.54% 25.16% 22.15% 26.49% 74.25% 54.52% 100.00%
PBT -120,761 -167,275 -171,802 -158,270 -59,395 -70,334 3,141 - YoY % 27.81% 2.64% -8.55% -166.47% 15.55% -2,339.22% - Horiz. % -3,844.67% -5,325.53% -5,469.66% -5,038.84% -1,890.96% -2,239.22% 100.00%
Tax -312 -2,016 -1,959 -1,978 -331 -188 -1,062 -32.05% YoY % 84.52% -2.91% 0.96% -497.58% -76.06% 82.30% - Horiz. % 29.38% 189.83% 184.46% 186.25% 31.17% 17.70% 100.00%
NP -121,073 -169,291 -173,761 -160,248 -59,726 -70,522 2,079 - YoY % 28.48% 2.57% -8.43% -168.31% 15.31% -3,492.11% - Horiz. % -5,823.62% -8,142.91% -8,357.91% -7,707.94% -2,872.82% -3,392.11% 100.00%
NP to SH -121,073 -168,410 -173,290 -159,228 -59,726 -70,522 2,075 - YoY % 28.11% 2.82% -8.83% -166.60% 15.31% -3,498.65% - Horiz. % -5,834.84% -8,116.14% -8,351.33% -7,673.64% -2,878.36% -3,398.65% 100.00%
Tax Rate - % - % - % - % - % - % 33.81 % - 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 159,360 297,012 286,228 294,747 436,667 347,301 505,599 -30.53% YoY % -46.35% 3.77% -2.89% -32.50% 25.73% -31.31% - Horiz. % 31.52% 58.74% 56.61% 58.30% 86.37% 68.69% 100.00%
Net Worth -239,574 -132,094 -140,298 -82,046 95,993 84,507 155,887 - YoY % -81.37% 5.85% -71.00% -185.47% 13.59% -45.79% - Horiz. % -153.68% -84.74% -90.00% -52.63% 61.58% 54.21% 100.00%
Dividend 30/11/22 28/02/22 31/05/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
Div 0 0 0 0 0 0 0 - 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 28/02/22 31/05/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
Net Worth -239,574 -132,094 -140,298 -82,046 95,993 84,507 155,887 - YoY % -81.37% 5.85% -71.00% -185.47% 13.59% -45.79% - Horiz. % -153.68% -84.74% -90.00% -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 28/02/22 31/05/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
NP Margin -316.22 % -132.55 % -154.50 % -119.14 % -15.84 % -25.48 % 0.41 % - YoY % -138.57% 14.21% -29.68% -652.15% 37.83% -6,314.63% - Horiz. % -77,126.83% -32,329.27% -37,682.93% -29,058.54% -3,863.41% -6,214.63% 100.00%
ROE 0.00 % 0.00 % 0.00 % 0.00 % -62.22 % -83.45 % 1.33 % - YoY % 0.00% 0.00% 0.00% 0.00% 25.44% -6,374.44% - Horiz. % 0.00% 0.00% 0.00% 0.00% -4,678.20% -6,274.44% 100.00%
Per Share 30/11/22 28/02/22 31/05/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
RPS 46.67 155.67 137.08 163.93 459.43 337.35 618.77 -55.75% YoY % -70.02% 13.56% -16.38% -64.32% 36.19% -45.48% - Horiz. % 7.54% 25.16% 22.15% 26.49% 74.25% 54.52% 100.00%
EPS -147.57 -205.26 -211.21 -194.07 -72.80 -85.95 2.53 - YoY % 28.11% 2.82% -8.83% -166.58% 15.30% -3,497.23% - Horiz. % -5,832.81% -8,113.04% -8,348.22% -7,670.75% -2,877.47% -3,397.23% 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 -1.6100 -1.7100 -1.0000 1.1700 1.0300 1.9000 - YoY % -81.37% 5.85% -71.00% -185.47% 13.59% -45.79% - Horiz. % -153.68% -84.74% -90.00% -52.63% 61.58% 54.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 82,046 30/11/22 28/02/22 31/05/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
RPS 46.67 155.67 137.08 163.93 459.43 337.35 618.77 -55.75% YoY % -70.02% 13.56% -16.38% -64.32% 36.19% -45.48% - Horiz. % 7.54% 25.16% 22.15% 26.49% 74.25% 54.52% 100.00%
EPS -147.57 -205.26 -211.21 -194.07 -72.80 -85.95 2.53 - YoY % 28.11% 2.82% -8.83% -166.58% 15.30% -3,497.23% - Horiz. % -5,832.81% -8,113.04% -8,348.22% -7,670.75% -2,877.47% -3,397.23% 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 -1.6100 -1.7100 -1.0000 1.1700 1.0300 1.9000 - YoY % -81.37% 5.85% -71.00% -185.47% 13.59% -45.79% - Horiz. % -153.68% -84.74% -90.00% -52.63% 61.58% 54.21% 100.00%
Price Multiplier on Financial Quarter End Date 30/11/22 28/02/22 31/05/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
Date 30/11/22 28/02/22 31/05/22 30/11/21 30/06/20 30/09/20 30/09/19 -
Price 0.0200 0.0500 0.0350 0.1600 0.2050 0.3100 0.3250 -
P/RPS 0.04 0.03 0.03 0.10 0.04 0.09 0.05 -6.80% YoY % 33.33% 0.00% -70.00% 150.00% -55.56% 80.00% - Horiz. % 80.00% 60.00% 60.00% 200.00% 80.00% 180.00% 100.00%
P/EPS -0.01 -0.02 -0.02 -0.08 -0.28 -0.36 12.85 - YoY % 50.00% 0.00% 75.00% 71.43% 22.22% -102.80% - Horiz. % -0.08% -0.16% -0.16% -0.62% -2.18% -2.80% 100.00%
EY -7,378.36 -4,105.26 -6,034.59 -1,212.95 -355.10 -277.27 7.78 - YoY % -79.73% 31.97% -397.51% -241.58% -28.07% -3,663.88% - Horiz. % -94,837.53% -52,766.83% -77,565.41% -15,590.62% -4,564.27% -3,563.88% 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 28/02/22 31/05/22 30/11/21 30/06/20 30/09/20 30/09/19 CAGR
Date 20/01/23 26/04/22 28/07/22 28/01/22 28/08/20 30/11/20 28/11/19 -
Price 0.0350 0.0400 0.0250 0.1200 0.4450 0.4200 0.3200 -
P/RPS 0.08 0.03 0.02 0.07 0.10 0.12 0.05 15.98% YoY % 166.67% 50.00% -71.43% -30.00% -16.67% 140.00% - Horiz. % 160.00% 60.00% 40.00% 140.00% 200.00% 240.00% 100.00%
P/EPS -0.02 -0.02 -0.01 -0.06 -0.61 -0.49 12.65 - YoY % 0.00% -100.00% 83.33% 90.16% -24.49% -103.87% - Horiz. % -0.16% -0.16% -0.08% -0.47% -4.82% -3.87% 100.00%
EY -4,216.21 -5,131.57 -8,448.43 -1,617.26 -163.59 -204.65 7.90 - YoY % 17.84% 39.26% -422.39% -888.61% 20.06% -2,690.51% - Horiz. % -53,369.75% -64,956.58% -106,942.15% -20,471.65% -2,070.76% -2,590.51% 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
Jerasia_Financial Results Q4 2022.pdf.pdf 
