[JASKITA] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 4.64%
YoY- -49.0%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 67,454 67,980 60,236 61,833 63,494 61,984 64,326 3.21%
PBT 9,672 10,684 10,228 10,193 9,782 9,520 16,822 -30.83%
Tax -2,578 -2,816 -2,861 -2,821 -2,742 -2,500 -4,407 -30.03%
NP 7,094 7,868 7,367 7,372 7,040 7,020 12,415 -31.11%
-
NP to SH 7,108 7,908 7,394 7,385 7,058 7,024 12,484 -31.28%
-
Tax Rate 26.65% 26.36% 27.97% 27.68% 28.03% 26.26% 26.20% -
Total Cost 60,360 60,112 52,869 54,461 56,454 54,964 51,911 10.56%
-
Net Worth 79,312 77,642 75,830 73,988 73,081 71,905 70,053 8.61%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 2,251 - - - 2,248 -
Div Payout % - - 30.45% - - - 18.01% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 79,312 77,642 75,830 73,988 73,081 71,905 70,053 8.61%
NOSH 449,873 449,318 450,301 450,325 446,708 450,256 449,640 0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.52% 11.57% 12.23% 11.92% 11.09% 11.33% 19.30% -
ROE 8.96% 10.19% 9.75% 9.98% 9.66% 9.77% 17.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 14.99 15.13 13.38 13.73 14.21 13.77 14.31 3.14%
EPS 1.58 1.76 1.64 1.64 1.58 1.56 2.78 -31.36%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.1763 0.1728 0.1684 0.1643 0.1636 0.1597 0.1558 8.58%
Adjusted Per Share Value based on latest NOSH - 446,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 15.00 15.12 13.40 13.75 14.12 13.79 14.31 3.18%
EPS 1.58 1.76 1.64 1.64 1.57 1.56 2.78 -31.36%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.1764 0.1727 0.1687 0.1646 0.1626 0.16 0.1558 8.62%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.14 0.12 0.14 0.14 0.14 0.13 0.12 -
P/RPS 0.93 0.79 1.05 1.02 0.98 0.94 0.84 7.01%
P/EPS 8.86 6.82 8.53 8.54 8.86 8.33 4.32 61.35%
EY 11.29 14.67 11.73 11.71 11.29 12.00 23.14 -37.99%
DY 0.00 0.00 3.57 0.00 0.00 0.00 4.17 -
P/NAPS 0.79 0.69 0.83 0.85 0.86 0.81 0.77 1.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 25/08/10 21/05/10 11/02/10 23/11/09 24/08/09 27/05/09 -
Price 0.14 0.13 0.13 0.14 0.15 0.14 0.13 -
P/RPS 0.93 0.86 0.97 1.02 1.06 1.02 0.91 1.45%
P/EPS 8.86 7.39 7.92 8.54 9.49 8.97 4.68 52.97%
EY 11.29 13.54 12.63 11.71 10.53 11.14 21.36 -34.60%
DY 0.00 0.00 3.85 0.00 0.00 0.00 3.85 -
P/NAPS 0.79 0.75 0.77 0.85 0.92 0.88 0.83 -3.23%

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