[JASKITA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 26.49%
YoY- 38.69%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 44,904 32,614 16,057 62,704 47,407 34,652 17,776 85.16%
PBT 4,593 4,347 2,218 8,471 6,686 4,529 2,655 43.96%
Tax -1,212 -1,233 -580 -2,358 -1,847 -1,445 -795 32.35%
NP 3,381 3,114 1,638 6,113 4,839 3,084 1,860 48.78%
-
NP to SH 3,379 3,115 1,635 6,098 4,821 3,065 1,860 48.72%
-
Tax Rate 26.39% 28.36% 26.15% 27.84% 27.62% 31.91% 29.94% -
Total Cost 41,523 29,500 14,419 56,591 42,568 31,568 15,916 89.18%
-
Net Worth 89,460 90,899 89,415 87,752 86,493 86,403 85,414 3.12%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - 2,247 - - - -
Div Payout % - - - 36.86% - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 89,460 90,899 89,415 87,752 86,493 86,403 85,414 3.12%
NOSH 449,550 449,550 449,550 449,550 449,550 449,550 449,550 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.53% 9.55% 10.20% 9.75% 10.21% 8.90% 10.46% -
ROE 3.78% 3.43% 1.83% 6.95% 5.57% 3.55% 2.18% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.99 7.25 3.57 13.95 10.55 7.71 3.95 85.31%
EPS 0.75 0.69 0.36 1.36 1.07 0.68 0.41 49.40%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.199 0.2022 0.1989 0.1952 0.1924 0.1922 0.19 3.12%
Adjusted Per Share Value based on latest NOSH - 449,550
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.99 7.25 3.57 13.95 10.55 7.71 3.95 85.31%
EPS 0.75 0.69 0.36 1.36 1.07 0.68 0.41 49.40%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.199 0.2022 0.1989 0.1952 0.1924 0.1922 0.19 3.12%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.145 0.15 0.15 0.14 0.14 0.14 0.15 -
P/RPS 1.45 2.07 4.20 1.00 1.33 1.82 3.79 -47.20%
P/EPS 19.29 21.65 41.24 10.32 13.05 20.53 36.25 -34.25%
EY 5.18 4.62 2.42 9.69 7.66 4.87 2.76 51.97%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.75 0.72 0.73 0.73 0.79 -5.11%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 18/11/13 21/08/13 22/05/13 07/02/13 21/11/12 16/08/12 -
Price 0.20 0.155 0.155 0.17 0.145 0.14 0.15 -
P/RPS 2.00 2.14 4.34 1.22 1.38 1.82 3.79 -34.62%
P/EPS 26.61 22.37 42.62 12.53 13.52 20.53 36.25 -18.57%
EY 3.76 4.47 2.35 7.98 7.40 4.87 2.76 22.82%
DY 0.00 0.00 0.00 2.94 0.00 0.00 0.00 -
P/NAPS 1.01 0.77 0.78 0.87 0.75 0.73 0.79 17.74%

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