[JASKITA] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -2.63%
YoY- 2.95%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 71,104 52,678 56,465 61,904 60,180 60,391 62,076 9.48%
PBT 10,620 6,364 8,196 9,764 10,240 9,157 9,674 6.42%
Tax -3,180 -1,967 -2,120 -2,446 -2,728 -2,563 -2,586 14.79%
NP 7,440 4,397 6,076 7,318 7,512 6,594 7,088 3.28%
-
NP to SH 7,440 4,397 6,076 7,318 7,516 6,634 7,141 2.77%
-
Tax Rate 29.94% 30.91% 25.87% 25.05% 26.64% 27.99% 26.73% -
Total Cost 63,664 48,281 50,389 54,586 52,668 53,797 54,988 10.26%
-
Net Worth 85,414 83,259 83,785 84,699 80,528 80,521 79,439 4.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 2,245 - - - 2,245 - -
Div Payout % - 51.07% - - - 33.85% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 85,414 83,259 83,785 84,699 80,528 80,521 79,439 4.95%
NOSH 449,550 449,081 451,188 451,728 447,380 449,090 450,084 -0.07%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.46% 8.35% 10.76% 11.82% 12.48% 10.92% 11.42% -
ROE 8.71% 5.28% 7.25% 8.64% 9.33% 8.24% 8.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.82 11.73 12.51 13.70 13.45 13.45 13.79 9.59%
EPS 1.64 0.98 1.35 1.62 1.68 1.48 1.59 2.08%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.19 0.1854 0.1857 0.1875 0.18 0.1793 0.1765 5.04%
Adjusted Per Share Value based on latest NOSH - 444,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.82 11.72 12.56 13.77 13.39 13.43 13.81 9.49%
EPS 1.64 0.98 1.35 1.63 1.67 1.48 1.59 2.08%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.19 0.1852 0.1864 0.1884 0.1791 0.1791 0.1767 4.96%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.15 0.15 0.15 0.12 0.16 0.14 0.14 -
P/RPS 0.95 1.28 1.20 0.88 1.19 1.04 1.02 -4.63%
P/EPS 9.06 15.32 11.14 7.41 9.52 9.48 8.82 1.80%
EY 11.03 6.53 8.98 13.50 10.50 10.55 11.33 -1.77%
DY 0.00 3.33 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.79 0.81 0.81 0.64 0.89 0.78 0.79 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 21/05/12 17/02/12 21/11/11 19/08/11 24/05/11 22/02/11 -
Price 0.15 0.14 0.17 0.14 0.14 0.14 0.15 -
P/RPS 0.95 1.19 1.36 1.02 1.04 1.04 1.09 -8.76%
P/EPS 9.06 14.30 12.62 8.64 8.33 9.48 9.45 -2.77%
EY 11.03 6.99 7.92 11.57 12.00 10.55 10.58 2.81%
DY 0.00 3.57 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.79 0.76 0.92 0.75 0.78 0.78 0.85 -4.76%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment