[JASKITA] QoQ 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- 13.37%
YoY- 227.9%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 16,732 16,995 13,861 14,628 16,251 15,496 13,087 17.78%
PBT 2,165 2,671 2,594 2,754 2,511 2,380 2,353 -5.39%
Tax -585 -704 -670 -745 -746 -625 -735 -14.10%
NP 1,580 1,967 1,924 2,009 1,765 1,755 1,618 -1.57%
-
NP to SH 1,577 1,977 1,936 2,010 1,773 1,756 1,639 -2.53%
-
Tax Rate 27.02% 26.36% 25.83% 27.05% 29.71% 26.26% 31.24% -
Total Cost 15,152 15,028 11,937 12,619 14,486 13,741 11,469 20.38%
-
Net Worth 79,435 77,642 75,909 73,387 74,375 71,905 70,932 7.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 79,435 77,642 75,909 73,387 74,375 71,905 70,932 7.83%
NOSH 450,571 449,318 450,232 446,666 454,615 450,256 455,277 -0.68%
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 9.44% 11.57% 13.88% 13.73% 10.86% 11.33% 12.36% -
ROE 1.99% 2.55% 2.55% 2.74% 2.38% 2.44% 2.31% -
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 3.71 3.78 3.08 3.27 3.57 3.44 2.87 18.64%
EPS 0.35 0.44 0.43 0.45 0.39 0.39 0.36 -1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1763 0.1728 0.1686 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 3.71 3.76 3.07 3.24 3.60 3.43 2.90 17.82%
EPS 0.35 0.44 0.43 0.45 0.39 0.39 0.36 -1.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1759 0.1719 0.1681 0.1625 0.1647 0.1592 0.1571 7.81%
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 3.77 3.17 4.55 4.27 3.92 3.78 4.17 -6.49%
P/EPS 40.00 27.27 32.56 31.11 35.90 33.33 33.33 12.91%
EY 2.50 3.67 3.07 3.21 2.79 3.00 3.00 -11.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 3.77 3.44 4.22 4.27 4.20 4.07 4.52 -11.38%
P/EPS 40.00 29.55 30.23 31.11 38.46 35.90 36.11 7.05%
EY 2.50 3.38 3.31 3.21 2.60 2.79 2.77 -6.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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