[JASKITA] YoY TTM Result on 30-Jun-2008 [#1]

Stock

[JASKITA] JASA KITA BHD

Announcement Date

26-Aug-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Jun-2008 [#1]

Profit Trend

QoQ- 2165.96%

YoY- -42.18%

Quarter Report

JASKITA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	58,441	61,735	57,727	68,825	56,961	51,084	46,775	3.77%
YoY %	-5.34%	6.94%	-16.12%	20.83%	11.50%	9.21%	-	-
Horiz. %	124.94%	131.98%	123.41%	147.14%	121.78%	109.21%	100.00%	-
PBT	9,334	10,530	15,038	3,105	5,224	2,805	3,339	18.67%
YoY %	-11.36%	-29.98%	384.32%	-40.56%	86.24%	-15.99%	-	-
Horiz. %	279.54%	315.36%	450.37%	92.99%	156.45%	84.01%	100.00%	-
Tax	-2,547	-2,865	-3,936	-993	-1,522	-883	-1,437	10.00%
YoY %	11.10%	27.21%	-296.37%	34.76%	-72.37%	38.55%	-	-
Horiz. %	177.24%	199.37%	273.90%	69.10%	105.92%	61.45%	100.00%	-
NP	6,787	7,665	11,102	2,112	3,702	1,922	1,902	23.60%
YoY %	-11.45%	-30.96%	425.66%	-42.95%	92.61%	1.05%	-	-
Horiz. %	356.83%	403.00%	583.70%	111.04%	194.64%	101.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,818	7,696	11,177	2,130	3,684	1,908	1,902	23.69%
YoY %	-11.41%	-31.14%	424.74%	-42.18%	93.08%	0.32%	-	-
Horiz. %	358.46%	404.63%	587.64%	111.99%	193.69%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.29%	27.21%	26.17%	31.98%	29.13%	31.48%	43.04%	-
YoY %	0.29%	3.97%	-18.17%	9.78%	-7.47%	-26.86%	-	-
Horiz. %	63.41%	63.22%	60.80%	74.30%	67.68%	73.14%	100.00%	-
Total Cost	51,654	54,070	46,625	66,713	53,259	49,162	44,873	2.37%
YoY %	-4.47%	15.97%	-30.11%	25.26%	8.33%	9.56%	-	-
Horiz. %	115.11%	120.50%	103.90%	148.67%	118.69%	109.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	80,528	77,642	71,905	62,802	62,398	58,958	59,714	5.10%
YoY %	3.72%	7.98%	14.49%	0.65%	5.83%	-1.27%	-	-
Horiz. %	134.86%	130.02%	120.42%	105.17%	104.49%	98.73%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	80,528	77,642	71,905	62,802	62,398	58,958	59,714	5.10%
YoY %	3.72%	7.98%	14.49%	0.65%	5.83%	-1.27%	-	-
Horiz. %	134.86%	130.02%	120.42%	105.17%	104.49%	98.73%	100.00%	-
NOSH	447,380	449,318	450,256	452,794	453,478	449,375	452,727	-0.19%
YoY %	-0.43%	-0.21%	-0.56%	-0.15%	0.91%	-0.74%	-	-
Horiz. %	98.82%	99.25%	99.45%	100.01%	100.17%	99.26%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	11.61%	12.42%	19.23%	3.07%	6.50%	3.76%	4.07%	-
YoY %	-6.52%	-35.41%	526.38%	-52.77%	72.87%	-7.62%	-	-
Horiz. %	285.26%	305.16%	472.48%	75.43%	159.71%	92.38%	100.00%	-
ROE	8.47%	9.91%	15.54%	3.39%	5.90%	3.24%	3.19%	-
YoY %	-14.53%	-36.23%	358.41%	-42.54%	82.10%	1.57%	-	-
Horiz. %	265.52%	310.66%	487.15%	106.27%	184.95%	101.57%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	13.06	13.74	12.82	15.20	12.56	11.37	10.33	3.98%
YoY %	-4.95%	7.18%	-15.66%	21.02%	10.47%	10.07%	-	-
Horiz. %	126.43%	133.01%	124.10%	147.14%	121.59%	110.07%	100.00%	-
EPS	1.52	1.71	2.48	0.47	0.81	0.42	0.42	23.89%
YoY %	-11.11%	-31.05%	427.66%	-41.98%	92.86%	0.00%	-	-
Horiz. %	361.90%	407.14%	590.48%	111.90%	192.86%	100.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.18	0.1728	0.1597	0.1387	0.1376	0.1312	0.1319	5.31%
YoY %	4.17%	8.20%	15.14%	0.80%	4.88%	-0.53%	-	-
Horiz. %	136.47%	131.01%	121.08%	105.16%	104.32%	99.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 452,794
RPS	12.94	13.67	12.78	15.24	12.61	11.31	10.36	3.77%
YoY %	-5.34%	6.96%	-16.14%	20.86%	11.49%	9.17%	-	-
Horiz. %	124.90%	131.95%	123.36%	147.10%	121.72%	109.17%	100.00%	-
EPS	1.51	1.70	2.48	0.47	0.82	0.42	0.42	23.75%
YoY %	-11.18%	-31.45%	427.66%	-42.68%	95.24%	0.00%	-	-
Horiz. %	359.52%	404.76%	590.48%	111.90%	195.24%	100.00%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1783	0.1719	0.1592	0.1391	0.1382	0.1306	0.1322	5.10%
YoY %	3.72%	7.98%	14.45%	0.65%	5.82%	-1.21%	-	-
Horiz. %	134.87%	130.03%	120.42%	105.22%	104.54%	98.79%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.16	0.12	0.13	0.10	0.18	0.15	0.19	-
P/RPS	1.22	0.87	1.01	0.66	1.43	1.32	1.84	-6.61%
YoY %	40.23%	-13.86%	53.03%	-53.85%	8.33%	-28.26%	-	-
Horiz. %	66.30%	47.28%	54.89%	35.87%	77.72%	71.74%	100.00%	-
P/EPS	10.50	7.01	5.24	21.26	22.16	35.33	45.23	-21.59%
YoY %	49.79%	33.78%	-75.35%	-4.06%	-37.28%	-21.89%	-	-
Horiz. %	23.21%	15.50%	11.59%	47.00%	48.99%	78.11%	100.00%	-
EY	9.52	14.27	19.10	4.70	4.51	2.83	2.21	27.54%
YoY %	-33.29%	-25.29%	306.38%	4.21%	59.36%	28.05%	-	-
Horiz. %	430.77%	645.70%	864.25%	212.67%	204.07%	128.05%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.89	0.69	0.81	0.72	1.31	1.14	1.44	-7.70%
YoY %	28.99%	-14.81%	12.50%	-45.04%	14.91%	-20.83%	-	-
Horiz. %	61.81%	47.92%	56.25%	50.00%	90.97%	79.17%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	19/08/11	25/08/10	24/08/09	26/08/08	23/08/07	29/08/06	18/08/05	-
Price	0.14	0.13	0.14	0.12	0.16	0.13	0.16	-
P/RPS	1.07	0.95	1.09	0.79	1.27	1.14	1.55	-5.98%
YoY %	12.63%	-12.84%	37.97%	-37.80%	11.40%	-26.45%	-	-
Horiz. %	69.03%	61.29%	70.32%	50.97%	81.94%	73.55%	100.00%	-
P/EPS	9.19	7.59	5.64	25.51	19.70	30.62	38.08	-21.08%
YoY %	21.08%	34.57%	-77.89%	29.49%	-35.66%	-19.59%	-	-
Horiz. %	24.13%	19.93%	14.81%	66.99%	51.73%	80.41%	100.00%	-
EY	10.89	13.18	17.73	3.92	5.08	3.27	2.63	26.70%
YoY %	-17.37%	-25.66%	352.30%	-22.83%	55.35%	24.33%	-	-
Horiz. %	414.07%	501.14%	674.14%	149.05%	193.16%	124.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.78	0.75	0.88	0.87	1.16	0.99	1.21	-7.05%
YoY %	4.00%	-14.77%	1.15%	-25.00%	17.17%	-18.18%	-	-
Horiz. %	64.46%	61.98%	72.73%	71.90%	95.87%	81.82%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos