[JASKITA] QoQ Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 100.97%
YoY- -65.56%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 16,995 60,236 46,375 31,747 15,496 64,326 51,239 -52.18%
PBT 2,671 10,228 7,645 4,891 2,380 16,822 14,516 -67.74%
Tax -704 -2,861 -2,116 -1,371 -625 -4,407 -3,697 -67.00%
NP 1,967 7,367 5,529 3,520 1,755 12,415 10,819 -68.00%
-
NP to SH 1,977 7,394 5,539 3,529 1,756 12,484 10,861 -67.98%
-
Tax Rate 26.36% 27.97% 27.68% 28.03% 26.26% 26.20% 25.47% -
Total Cost 15,028 52,869 40,846 28,227 13,741 51,911 40,420 -48.38%
-
Net Worth 77,642 75,830 73,988 73,081 71,905 70,053 68,307 8.94%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 2,251 - - - 2,248 - -
Div Payout % - 30.45% - - - 18.01% - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 77,642 75,830 73,988 73,081 71,905 70,053 68,307 8.94%
NOSH 449,318 450,301 450,325 446,708 450,256 449,640 448,801 0.07%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 11.57% 12.23% 11.92% 11.09% 11.33% 19.30% 21.11% -
ROE 2.55% 9.75% 7.49% 4.83% 2.44% 17.82% 15.90% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.78 13.38 10.30 7.11 3.44 14.31 11.42 -52.24%
EPS 0.44 1.64 1.23 0.79 0.39 2.78 2.42 -68.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1728 0.1684 0.1643 0.1636 0.1597 0.1558 0.1522 8.85%
Adjusted Per Share Value based on latest NOSH - 454,615
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 3.78 13.40 10.32 7.06 3.45 14.31 11.40 -52.19%
EPS 0.44 1.64 1.23 0.79 0.39 2.78 2.42 -68.00%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1727 0.1687 0.1646 0.1626 0.16 0.1558 0.1519 8.95%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.12 0.14 0.14 0.14 0.13 0.12 0.11 -
P/RPS 3.17 1.05 1.36 1.97 3.78 0.84 0.96 122.23%
P/EPS 27.27 8.53 11.38 17.72 33.33 4.32 4.55 231.03%
EY 3.67 11.73 8.79 5.64 3.00 23.14 22.00 -69.79%
DY 0.00 3.57 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.69 0.83 0.85 0.86 0.81 0.77 0.72 -2.80%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 21/05/10 11/02/10 23/11/09 24/08/09 27/05/09 23/02/09 -
Price 0.13 0.13 0.14 0.15 0.14 0.13 0.11 -
P/RPS 3.44 0.97 1.36 2.11 4.07 0.91 0.96 134.71%
P/EPS 29.55 7.92 11.38 18.99 35.90 4.68 4.55 249.28%
EY 3.38 12.63 8.79 5.27 2.79 21.36 22.00 -71.41%
DY 0.00 3.85 0.00 0.00 0.00 3.85 0.00 -
P/NAPS 0.75 0.77 0.85 0.92 0.88 0.83 0.72 2.76%

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