[JASKITA] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -28.05%
YoY- -36.36%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 57,736 56,378 55,409 52,678 56,183 57,616 58,441 -0.80%
PBT 6,889 5,997 6,445 6,350 8,336 9,491 9,334 -18.25%
Tax -2,206 -2,171 -2,062 -1,949 -2,219 -2,503 -2,547 -9.09%
NP 4,683 3,826 4,383 4,401 6,117 6,988 6,787 -21.82%
-
NP to SH 4,665 3,807 4,382 4,401 6,117 7,021 6,818 -22.26%
-
Tax Rate 32.02% 36.20% 31.99% 30.69% 26.62% 26.37% 27.29% -
Total Cost 53,053 52,552 51,026 48,277 50,066 50,628 51,654 1.78%
-
Net Worth 86,493 86,403 85,414 96,407 83,379 83,437 80,528 4.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 86,493 86,403 85,414 96,407 83,379 83,437 80,528 4.85%
NOSH 449,550 449,550 449,550 520,000 448,999 444,999 447,380 0.32%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.11% 6.79% 7.91% 8.35% 10.89% 12.13% 11.61% -
ROE 5.39% 4.41% 5.13% 4.56% 7.34% 8.41% 8.47% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.84 12.54 12.33 10.13 12.51 12.95 13.06 -1.12%
EPS 1.04 0.85 0.97 0.85 1.36 1.58 1.52 -22.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1924 0.1922 0.19 0.1854 0.1857 0.1875 0.18 4.52%
Adjusted Per Share Value based on latest NOSH - 520,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 12.84 12.54 12.33 11.72 12.50 12.82 13.00 -0.81%
EPS 1.04 0.85 0.97 0.98 1.36 1.56 1.52 -22.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1924 0.1922 0.19 0.2145 0.1855 0.1856 0.1791 4.86%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.14 0.14 0.15 0.15 0.15 0.12 0.16 -
P/RPS 1.09 1.12 1.22 1.48 1.20 0.93 1.22 -7.20%
P/EPS 13.49 16.53 15.39 17.72 11.01 7.61 10.50 18.09%
EY 7.41 6.05 6.50 5.64 9.08 13.15 9.52 -15.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.79 0.81 0.81 0.64 0.89 -12.32%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 07/02/13 21/11/12 16/08/12 21/05/12 17/02/12 21/11/11 19/08/11 -
Price 0.145 0.14 0.15 0.14 0.17 0.14 0.14 -
P/RPS 1.13 1.12 1.22 1.38 1.36 1.08 1.07 3.68%
P/EPS 13.97 16.53 15.39 16.54 12.48 8.87 9.19 32.03%
EY 7.16 6.05 6.50 6.05 8.01 11.27 10.89 -24.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.79 0.76 0.92 0.75 0.78 -2.56%

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