[JASKITA] QoQ TTM Result on 31-Dec-2008 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -19.97%
YoY- 3860.24%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 57,222 57,727 64,326 64,712 68,506 68,825 62,260 -5.46%
PBT 8,113 15,038 16,869 16,463 20,532 3,105 423 615.23%
Tax -2,398 -3,936 -4,432 -4,225 -5,205 -993 -341 266.61%
NP 5,715 11,102 12,437 12,238 15,327 2,112 82 1589.19%
-
NP to SH 5,781 11,177 12,500 12,296 15,365 2,130 94 1454.15%
-
Tax Rate 29.56% 26.17% 26.27% 25.66% 25.35% 31.98% 80.61% -
Total Cost 51,507 46,625 51,889 52,474 53,179 66,713 62,178 -11.78%
-
Net Worth 74,375 71,905 70,932 66,641 69,751 62,802 59,268 16.32%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 74,375 71,905 70,932 66,641 69,751 62,802 59,268 16.32%
NOSH 454,615 450,256 455,277 437,857 450,880 452,794 449,687 0.72%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.99% 19.23% 19.33% 18.91% 22.37% 3.07% 0.13% -
ROE 7.77% 15.54% 17.62% 18.45% 22.03% 3.39% 0.16% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.59 12.82 14.13 14.78 15.19 15.20 13.85 -6.15%
EPS 1.27 2.48 2.75 2.81 3.41 0.47 0.02 1487.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1636 0.1597 0.1558 0.1522 0.1547 0.1387 0.1318 15.48%
Adjusted Per Share Value based on latest NOSH - 437,857
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 12.67 12.78 14.25 14.33 15.17 15.24 13.79 -5.48%
EPS 1.28 2.48 2.77 2.72 3.40 0.47 0.02 1495.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1647 0.1592 0.1571 0.1476 0.1545 0.1391 0.1313 16.29%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.14 0.13 0.12 0.11 0.10 0.10 0.12 -
P/RPS 1.11 1.01 0.85 0.74 0.66 0.66 0.87 17.61%
P/EPS 11.01 5.24 4.37 3.92 2.93 21.26 574.07 -92.81%
EY 9.08 19.10 22.88 25.53 34.08 4.70 0.17 1314.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.81 0.77 0.72 0.65 0.72 0.91 -3.69%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 24/08/09 27/05/09 23/02/09 13/11/08 26/08/08 28/05/08 -
Price 0.15 0.14 0.13 0.11 0.09 0.12 0.10 -
P/RPS 1.19 1.09 0.92 0.74 0.59 0.79 0.72 39.74%
P/EPS 11.80 5.64 4.73 3.92 2.64 25.51 478.39 -91.50%
EY 8.48 17.73 21.12 25.53 37.86 3.92 0.21 1074.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.88 0.83 0.72 0.58 0.87 0.76 13.57%

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