[JASKITA] QoQ Cumulative 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- 56.96%
YoY- -49.0%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 33,727 16,995 60,236 46,375 31,747 15,496 64,326 -34.95%
PBT 4,836 2,671 10,228 7,645 4,891 2,380 16,822 -56.40%
Tax -1,289 -704 -2,861 -2,116 -1,371 -625 -4,407 -55.90%
NP 3,547 1,967 7,367 5,529 3,520 1,755 12,415 -56.58%
-
NP to SH 3,554 1,977 7,394 5,539 3,529 1,756 12,484 -56.69%
-
Tax Rate 26.65% 26.36% 27.97% 27.68% 28.03% 26.26% 26.20% -
Total Cost 30,180 15,028 52,869 40,846 28,227 13,741 51,911 -30.31%
-
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 4.48% 2.55% 9.75% 7.49% 4.83% 2.44% 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 7.50 3.78 13.38 10.30 7.11 3.44 14.31 -34.96%
EPS 0.79 0.44 1.64 1.23 0.79 0.39 2.78 -56.74%
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 7.50 3.78 13.40 10.32 7.06 3.45 14.31 -34.96%
EPS 0.79 0.44 1.64 1.23 0.79 0.39 2.78 -56.74%
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 1.87 3.17 1.05 1.36 1.97 3.78 0.84 70.41%
P/EPS 17.72 27.27 8.53 11.38 17.72 33.33 4.32 156.02%
EY 5.64 3.67 11.73 8.79 5.64 3.00 23.14 -60.94%
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 1.87 3.44 0.97 1.36 2.11 4.07 0.91 61.56%
P/EPS 17.72 29.55 7.92 11.38 18.99 35.90 4.68 142.73%
EY 5.64 3.38 12.63 8.79 5.27 2.79 21.36 -58.80%
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