[JASKITA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 64.78%
YoY- -16.23%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 16,057 62,704 47,407 34,652 17,776 52,678 42,349 -47.64%
PBT 2,218 8,471 6,686 4,529 2,655 6,364 6,147 -49.34%
Tax -580 -2,358 -1,847 -1,445 -795 -1,967 -1,590 -48.97%
NP 1,638 6,113 4,839 3,084 1,860 4,397 4,557 -49.47%
-
NP to SH 1,635 6,098 4,821 3,065 1,860 4,397 4,557 -49.53%
-
Tax Rate 26.15% 27.84% 27.62% 31.91% 29.94% 30.91% 25.87% -
Total Cost 14,419 56,591 42,568 31,568 15,916 48,281 37,792 -47.42%
-
Net Worth 89,415 87,752 86,493 86,403 85,414 83,259 83,785 4.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 2,247 - - - 2,245 - -
Div Payout % - 36.86% - - - 51.07% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 89,415 87,752 86,493 86,403 85,414 83,259 83,785 4.43%
NOSH 449,550 449,550 449,550 449,550 449,550 449,081 451,188 -0.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 10.20% 9.75% 10.21% 8.90% 10.46% 8.35% 10.76% -
ROE 1.83% 6.95% 5.57% 3.55% 2.18% 5.28% 5.44% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.57 13.95 10.55 7.71 3.95 11.73 9.39 -47.54%
EPS 0.36 1.36 1.07 0.68 0.41 0.98 1.01 -49.76%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1989 0.1952 0.1924 0.1922 0.19 0.1854 0.1857 4.68%
Adjusted Per Share Value based on latest NOSH - 449,550
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.57 13.95 10.55 7.71 3.95 11.72 9.42 -47.66%
EPS 0.36 1.36 1.07 0.68 0.41 0.98 1.01 -49.76%
DPS 0.00 0.50 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1989 0.1952 0.1924 0.1922 0.19 0.1852 0.1864 4.42%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.15 0.14 0.14 0.14 0.15 0.15 0.15 -
P/RPS 4.20 1.00 1.33 1.82 3.79 1.28 1.60 90.40%
P/EPS 41.24 10.32 13.05 20.53 36.25 15.32 14.85 97.69%
EY 2.42 9.69 7.66 4.87 2.76 6.53 6.73 -49.46%
DY 0.00 3.57 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.75 0.72 0.73 0.73 0.79 0.81 0.81 -5.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 22/05/13 07/02/13 21/11/12 16/08/12 21/05/12 17/02/12 -
Price 0.155 0.17 0.145 0.14 0.15 0.14 0.17 -
P/RPS 4.34 1.22 1.38 1.82 3.79 1.19 1.81 79.24%
P/EPS 42.62 12.53 13.52 20.53 36.25 14.30 16.83 85.89%
EY 2.35 7.98 7.40 4.87 2.76 6.99 5.94 -46.13%
DY 0.00 2.94 0.00 0.00 0.00 3.57 0.00 -
P/NAPS 0.78 0.87 0.75 0.73 0.79 0.76 0.92 -10.43%

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