[JASKITA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 33.49%
YoY- -40.77%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 46,557 33,727 16,995 60,236 46,375 31,747 15,496 107.79%
PBT 7,256 4,836 2,671 10,228 7,645 4,891 2,380 109.82%
Tax -1,940 -1,289 -704 -2,861 -2,116 -1,371 -625 112.34%
NP 5,316 3,547 1,967 7,367 5,529 3,520 1,755 108.92%
-
NP to SH 5,356 3,554 1,977 7,394 5,539 3,529 1,756 109.89%
-
Tax Rate 26.74% 26.65% 26.36% 27.97% 27.68% 28.03% 26.26% -
Total Cost 41,241 30,180 15,028 52,869 40,846 28,227 13,741 107.65%
-
Net Worth 79,439 79,312 77,642 75,830 73,988 73,081 71,905 6.84%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 2,251 - - - -
Div Payout % - - - 30.45% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 79,439 79,312 77,642 75,830 73,988 73,081 71,905 6.84%
NOSH 450,084 449,873 449,318 450,301 450,325 446,708 450,256 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.42% 10.52% 11.57% 12.23% 11.92% 11.09% 11.33% -
ROE 6.74% 4.48% 2.55% 9.75% 7.49% 4.83% 2.44% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.34 7.50 3.78 13.38 10.30 7.11 3.44 107.85%
EPS 1.19 0.79 0.44 1.64 1.23 0.79 0.39 109.94%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1765 0.1763 0.1728 0.1684 0.1643 0.1636 0.1597 6.87%
Adjusted Per Share Value based on latest NOSH - 450,232
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.31 7.47 3.76 13.34 10.27 7.03 3.43 107.86%
EPS 1.19 0.79 0.44 1.64 1.23 0.78 0.39 109.94%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1759 0.1756 0.1719 0.1679 0.1638 0.1618 0.1592 6.85%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.14 0.14 0.12 0.14 0.14 0.14 0.13 -
P/RPS 1.35 1.87 3.17 1.05 1.36 1.97 3.78 -49.56%
P/EPS 11.76 17.72 27.27 8.53 11.38 17.72 33.33 -49.97%
EY 8.50 5.64 3.67 11.73 8.79 5.64 3.00 99.85%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.69 0.83 0.85 0.86 0.81 -1.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 18/11/10 25/08/10 21/05/10 11/02/10 23/11/09 24/08/09 -
Price 0.15 0.14 0.13 0.13 0.14 0.15 0.14 -
P/RPS 1.45 1.87 3.44 0.97 1.36 2.11 4.07 -49.65%
P/EPS 12.61 17.72 29.55 7.92 11.38 18.99 35.90 -50.12%
EY 7.93 5.64 3.38 12.63 8.79 5.27 2.79 100.27%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.75 0.77 0.85 0.92 0.88 -2.27%

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