[JASKITA] QoQ TTM 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- 30.72%
YoY- 38.56%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 60,201 60,666 60,985 62,704 57,736 56,378 55,409 5.66%
PBT 6,378 8,289 8,034 8,471 6,889 5,997 6,445 -0.69%
Tax -1,723 -2,146 -2,143 -2,358 -2,206 -2,171 -2,062 -11.25%
NP 4,655 6,143 5,891 6,113 4,683 3,826 4,383 4.08%
-
NP to SH 4,656 6,148 5,873 6,098 4,665 3,807 4,382 4.11%
-
Tax Rate 27.01% 25.89% 26.67% 27.84% 32.02% 36.20% 31.99% -
Total Cost 55,546 54,523 55,094 56,591 53,053 52,552 51,026 5.80%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 7.73% 10.13% 9.66% 9.75% 8.11% 6.79% 7.91% -
ROE 5.20% 6.76% 6.57% 6.95% 5.39% 4.41% 5.13% -
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 13.39 13.49 13.57 13.95 12.84 12.54 12.33 5.63%
EPS 1.04 1.37 1.31 1.36 1.04 0.85 0.97 4.74%
DPS 0.00 0.00 0.00 0.00 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 13.33 13.43 13.51 13.89 12.79 12.48 12.27 5.66%
EPS 1.03 1.36 1.30 1.35 1.03 0.84 0.97 4.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1981 0.2013 0.198 0.1943 0.1915 0.1913 0.1892 3.10%
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 1.08 1.11 1.11 1.00 1.09 1.12 1.22 -7.78%
P/EPS 14.00 10.97 11.48 10.32 13.49 16.53 15.39 -6.09%
EY 7.14 9.12 8.71 9.69 7.41 6.05 6.50 6.44%
DY 0.00 0.00 0.00 0.00 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 1.49 1.15 1.14 1.22 1.13 1.12 1.22 14.21%
P/EPS 19.31 11.33 11.86 12.53 13.97 16.53 15.39 16.28%
EY 5.18 8.82 8.43 7.98 7.16 6.05 6.50 -14.00%
DY 0.00 0.00 0.00 0.00 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