[JASKITA] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 50.7%
YoY- -3.3%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 30,952 15,045 60,391 46,557 33,727 16,995 60,236 -35.82%
PBT 4,882 2,560 9,157 7,256 4,836 2,671 10,228 -38.89%
Tax -1,223 -682 -2,563 -1,940 -1,289 -704 -2,861 -43.22%
NP 3,659 1,878 6,594 5,316 3,547 1,967 7,367 -37.25%
-
NP to SH 3,659 1,879 6,634 5,356 3,554 1,977 7,394 -37.40%
-
Tax Rate 25.05% 26.64% 27.99% 26.74% 26.65% 26.36% 27.97% -
Total Cost 27,293 13,167 53,797 41,241 30,180 15,028 52,869 -35.62%
-
Net Worth 84,699 80,528 80,521 79,439 79,312 77,642 75,830 7.64%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 2,245 - - - 2,251 -
Div Payout % - - 33.85% - - - 30.45% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 84,699 80,528 80,521 79,439 79,312 77,642 75,830 7.64%
NOSH 451,728 447,380 449,090 450,084 449,873 449,318 450,301 0.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.82% 12.48% 10.92% 11.42% 10.52% 11.57% 12.23% -
ROE 4.32% 2.33% 8.24% 6.74% 4.48% 2.55% 9.75% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.85 3.36 13.45 10.34 7.50 3.78 13.38 -35.97%
EPS 0.81 0.42 1.48 1.19 0.79 0.44 1.64 -37.49%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.1875 0.18 0.1793 0.1765 0.1763 0.1728 0.1684 7.41%
Adjusted Per Share Value based on latest NOSH - 450,499
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.85 3.33 13.37 10.31 7.47 3.76 13.34 -35.84%
EPS 0.81 0.42 1.47 1.19 0.79 0.44 1.64 -37.49%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.1876 0.1783 0.1783 0.1759 0.1756 0.1719 0.1679 7.66%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.12 0.16 0.14 0.14 0.14 0.12 0.14 -
P/RPS 1.75 4.76 1.04 1.35 1.87 3.17 1.05 40.52%
P/EPS 14.81 38.10 9.48 11.76 17.72 27.27 8.53 44.40%
EY 6.75 2.63 10.55 8.50 5.64 3.67 11.73 -30.79%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.57 -
P/NAPS 0.64 0.89 0.78 0.79 0.79 0.69 0.83 -15.89%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 21/11/11 19/08/11 24/05/11 22/02/11 18/11/10 25/08/10 21/05/10 -
Price 0.14 0.14 0.14 0.15 0.14 0.13 0.13 -
P/RPS 2.04 4.16 1.04 1.45 1.87 3.44 0.97 64.07%
P/EPS 17.28 33.33 9.48 12.61 17.72 29.55 7.92 68.14%
EY 5.79 3.00 10.55 7.93 5.64 3.38 12.63 -40.51%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.85 -
P/NAPS 0.75 0.78 0.78 0.85 0.79 0.75 0.77 -1.73%

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