[JASKITA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 24.54%
YoY- -14.92%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 34,652 17,776 52,678 42,349 30,952 15,045 60,391 -30.87%
PBT 4,529 2,655 6,364 6,147 4,882 2,560 9,157 -37.37%
Tax -1,445 -795 -1,967 -1,590 -1,223 -682 -2,563 -31.68%
NP 3,084 1,860 4,397 4,557 3,659 1,878 6,594 -39.66%
-
NP to SH 3,065 1,860 4,397 4,557 3,659 1,879 6,634 -40.15%
-
Tax Rate 31.91% 29.94% 30.91% 25.87% 25.05% 26.64% 27.99% -
Total Cost 31,568 15,916 48,281 37,792 27,293 13,167 53,797 -29.84%
-
Net Worth 86,403 85,414 83,259 83,785 84,699 80,528 80,521 4.79%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 2,245 - - - 2,245 -
Div Payout % - - 51.07% - - - 33.85% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 86,403 85,414 83,259 83,785 84,699 80,528 80,521 4.79%
NOSH 449,550 449,550 449,081 451,188 451,728 447,380 449,090 0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.90% 10.46% 8.35% 10.76% 11.82% 12.48% 10.92% -
ROE 3.55% 2.18% 5.28% 5.44% 4.32% 2.33% 8.24% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.71 3.95 11.73 9.39 6.85 3.36 13.45 -30.92%
EPS 0.68 0.41 0.98 1.01 0.81 0.42 1.48 -40.37%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.1922 0.19 0.1854 0.1857 0.1875 0.18 0.1793 4.72%
Adjusted Per Share Value based on latest NOSH - 448,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 7.67 3.94 11.67 9.38 6.85 3.33 13.37 -30.88%
EPS 0.68 0.41 0.97 1.01 0.81 0.42 1.47 -40.10%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.50 -
NAPS 0.1913 0.1892 0.1844 0.1855 0.1876 0.1783 0.1783 4.79%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.14 0.15 0.15 0.15 0.12 0.16 0.14 -
P/RPS 1.82 3.79 1.28 1.60 1.75 4.76 1.04 45.07%
P/EPS 20.53 36.25 15.32 14.85 14.81 38.10 9.48 67.15%
EY 4.87 2.76 6.53 6.73 6.75 2.63 10.55 -40.18%
DY 0.00 0.00 3.33 0.00 0.00 0.00 3.57 -
P/NAPS 0.73 0.79 0.81 0.81 0.64 0.89 0.78 -4.30%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 16/08/12 21/05/12 17/02/12 21/11/11 19/08/11 24/05/11 -
Price 0.14 0.15 0.14 0.17 0.14 0.14 0.14 -
P/RPS 1.82 3.79 1.19 1.81 2.04 4.16 1.04 45.07%
P/EPS 20.53 36.25 14.30 16.83 17.28 33.33 9.48 67.15%
EY 4.87 2.76 6.99 5.94 5.79 3.00 10.55 -40.18%
DY 0.00 0.00 3.57 0.00 0.00 0.00 3.57 -
P/NAPS 0.73 0.79 0.76 0.92 0.75 0.78 0.78 -4.30%

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