[JASKITA] YoY Cumulative Quarter 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- 26.49%
YoY- 38.69%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 43,141 64,217 58,698 62,704 52,678 60,391 60,236 -5.40%
PBT -184 7,185 5,293 8,471 6,364 9,157 10,228 -
Tax -509 -2,144 -1,630 -2,358 -1,967 -2,563 -2,861 -24.98%
NP -693 5,041 3,663 6,113 4,397 6,594 7,367 -
-
NP to SH -692 5,048 3,661 6,098 4,397 6,634 7,394 -
-
Tax Rate - 29.84% 30.80% 27.84% 30.91% 27.99% 27.97% -
Total Cost 43,834 59,176 55,035 56,591 48,281 53,797 52,869 -3.07%
-
Net Worth 91,393 93,461 89,730 87,752 83,259 80,521 75,830 3.15%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 1,348 1,348 1,348 2,247 2,245 2,245 2,251 -8.18%
Div Payout % 0.00% 26.72% 36.84% 36.86% 51.07% 33.85% 30.45% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 91,393 93,461 89,730 87,752 83,259 80,521 75,830 3.15%
NOSH 449,550 449,550 449,550 449,550 449,081 449,090 450,301 -0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -1.61% 7.85% 6.24% 9.75% 8.35% 10.92% 12.23% -
ROE -0.76% 5.40% 4.08% 6.95% 5.28% 8.24% 9.75% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.60 14.28 13.06 13.95 11.73 13.45 13.38 -5.37%
EPS -0.15 1.12 0.81 1.36 0.98 1.48 1.64 -
DPS 0.30 0.30 0.30 0.50 0.50 0.50 0.50 -8.15%
NAPS 0.2033 0.2079 0.1996 0.1952 0.1854 0.1793 0.1684 3.18%
Adjusted Per Share Value based on latest NOSH - 449,550
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.60 14.28 13.06 13.95 11.72 13.43 13.40 -5.40%
EPS -0.15 1.12 0.81 1.36 0.98 1.48 1.64 -
DPS 0.30 0.30 0.30 0.50 0.50 0.50 0.50 -8.15%
NAPS 0.2033 0.2079 0.1996 0.1952 0.1852 0.1791 0.1687 3.15%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.14 0.17 0.185 0.14 0.15 0.14 0.14 -
P/RPS 1.46 1.19 1.42 1.00 1.28 1.04 1.05 5.64%
P/EPS -90.95 15.14 22.72 10.32 15.32 9.48 8.53 -
EY -1.10 6.61 4.40 9.69 6.53 10.55 11.73 -
DY 2.14 1.76 1.62 3.57 3.33 3.57 3.57 -8.16%
P/NAPS 0.69 0.82 0.93 0.72 0.81 0.78 0.83 -3.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 20/05/15 30/05/14 22/05/13 21/05/12 24/05/11 21/05/10 -
Price 0.145 0.165 0.175 0.17 0.14 0.14 0.13 -
P/RPS 1.51 1.16 1.34 1.22 1.19 1.04 0.97 7.64%
P/EPS -94.20 14.69 21.49 12.53 14.30 9.48 7.92 -
EY -1.06 6.81 4.65 7.98 6.99 10.55 12.63 -
DY 2.07 1.82 1.71 2.94 3.57 3.57 3.85 -9.81%
P/NAPS 0.71 0.79 0.88 0.87 0.76 0.78 0.77 -1.34%

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