[JASKITA] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- -14.01%
YoY- -1733.18%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 34,480 33,156 29,160 26,196 25,469 25,962 26,288 19.76%
PBT -5,378 -3,648 -4,192 -3,429 -2,966 -1,904 -1,136 181.14%
Tax -320 -330 -344 -606 -572 -616 -568 -31.71%
NP -5,698 -3,978 -4,536 -4,035 -3,538 -2,520 -1,704 123.12%
-
NP to SH -5,698 -3,984 -4,536 -4,033 -3,537 -2,520 -1,704 123.12%
-
Tax Rate - - - - - - - -
Total Cost 40,178 37,134 33,696 30,231 29,007 28,482 27,992 27.15%
-
Net Worth 76,423 80,919 80,919 81,413 82,672 84,065 94,364 -13.08%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 76,423 80,919 80,919 81,413 82,672 84,065 94,364 -13.08%
NOSH 449,550 449,550 449,550 449,550 449,550 449,550 499,550 -6.77%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -16.53% -12.00% -15.56% -15.40% -13.89% -9.71% -6.48% -
ROE -7.46% -4.92% -5.61% -4.95% -4.28% -3.00% -1.81% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.67 7.38 6.49 5.83 5.67 5.78 5.26 28.50%
EPS -1.27 -0.88 -1.00 -0.90 -0.79 -0.56 -0.36 131.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.1811 0.1839 0.187 0.1889 -6.76%
Adjusted Per Share Value based on latest NOSH - 449,550
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 7.67 7.38 6.49 5.83 5.67 5.78 5.85 19.73%
EPS -1.27 -0.88 -1.00 -0.90 -0.79 -0.56 -0.38 123.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.18 0.18 0.1811 0.1839 0.187 0.2099 -13.07%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.115 0.125 0.12 0.13 0.14 0.145 0.145 -
P/RPS 1.50 1.69 1.85 2.23 2.47 2.51 2.76 -33.32%
P/EPS -9.07 -14.10 -11.89 -14.49 -17.79 -25.87 -42.51 -64.19%
EY -11.02 -7.09 -8.41 -6.90 -5.62 -3.87 -2.35 179.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.69 0.67 0.72 0.76 0.78 0.77 -7.93%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 22/02/19 22/11/18 23/08/18 30/05/18 21/02/18 24/11/17 15/08/17 -
Price 0.115 0.11 0.125 0.13 0.14 0.145 0.14 -
P/RPS 1.50 1.49 1.93 2.23 2.47 2.51 2.66 -31.67%
P/EPS -9.07 -12.41 -12.39 -14.49 -17.79 -25.87 -41.04 -63.34%
EY -11.02 -8.06 -8.07 -6.90 -5.62 -3.87 -2.44 172.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.69 0.72 0.76 0.78 0.74 -5.46%

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