[JASKITA] YoY Cumulative 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- 56.96%
YoY- -49.0%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 47,407 42,349 46,557 46,375 51,239 48,787 42,471 1.84%
PBT 6,686 6,147 7,256 7,645 14,516 -1,524 3,347 12.21%
Tax -1,847 -1,590 -1,940 -2,116 -3,697 187 -996 10.83%
NP 4,839 4,557 5,316 5,529 10,819 -1,337 2,351 12.77%
-
NP to SH 4,821 4,557 5,356 5,539 10,861 -1,341 2,346 12.74%
-
Tax Rate 27.62% 25.87% 26.74% 27.68% 25.47% - 29.76% -
Total Cost 42,568 37,792 41,241 40,846 40,420 50,124 40,120 0.99%
-
Net Worth 86,493 83,785 79,439 73,988 68,307 57,528 59,868 6.31%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 86,493 83,785 79,439 73,988 68,307 57,528 59,868 6.31%
NOSH 449,550 451,188 450,084 450,325 448,801 446,999 451,153 -0.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.21% 10.76% 11.42% 11.92% 21.11% -2.74% 5.54% -
ROE 5.57% 5.44% 6.74% 7.49% 15.90% -2.33% 3.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.55 9.39 10.34 10.30 11.42 10.91 9.41 1.92%
EPS 1.07 1.01 1.19 1.23 2.42 -0.30 0.52 12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1924 0.1857 0.1765 0.1643 0.1522 0.1287 0.1327 6.38%
Adjusted Per Share Value based on latest NOSH - 446,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.50 9.38 10.31 10.27 11.35 10.80 9.41 1.84%
EPS 1.07 1.01 1.19 1.23 2.41 -0.30 0.52 12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.1855 0.1759 0.1638 0.1513 0.1274 0.1326 6.31%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.15 0.14 0.14 0.11 0.15 0.16 -
P/RPS 1.33 1.60 1.35 1.36 0.96 1.37 1.70 -4.00%
P/EPS 13.05 14.85 11.76 11.38 4.55 -50.00 30.77 -13.30%
EY 7.66 6.73 8.50 8.79 22.00 -2.00 3.25 15.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 0.79 0.85 0.72 1.17 1.21 -8.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 07/02/13 17/02/12 22/02/11 11/02/10 23/02/09 25/02/08 16/02/07 -
Price 0.145 0.17 0.15 0.14 0.11 0.12 0.17 -
P/RPS 1.38 1.81 1.45 1.36 0.96 1.10 1.81 -4.41%
P/EPS 13.52 16.83 12.61 11.38 4.55 -40.00 32.69 -13.67%
EY 7.40 5.94 7.93 8.79 22.00 -2.50 3.06 15.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.92 0.85 0.85 0.72 0.93 1.28 -8.51%

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