[JASKITA] YoY TTM Result on 30-Jun-2009 [#1]

Stock

[JASKITA] JASA KITA BHD

Announcement Date

24-Aug-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Jun-2009 [#1]

Profit Trend

QoQ- -10.58%

YoY- 424.74%

Quarter Report

JASKITA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	55,409	58,441	61,735	57,727	68,825	56,961	51,084	1.36%
YoY %	-5.19%	-5.34%	6.94%	-16.12%	20.83%	11.50%	-	-
Horiz. %	108.47%	114.40%	120.85%	113.00%	134.73%	111.50%	100.00%	-
PBT	6,445	9,334	10,530	15,038	3,105	5,224	2,805	14.85%
YoY %	-30.95%	-11.36%	-29.98%	384.32%	-40.56%	86.24%	-	-
Horiz. %	229.77%	332.76%	375.40%	536.11%	110.70%	186.24%	100.00%	-
Tax	-2,062	-2,547	-2,865	-3,936	-993	-1,522	-883	15.16%
YoY %	19.04%	11.10%	27.21%	-296.37%	34.76%	-72.37%	-	-
Horiz. %	233.52%	288.45%	324.46%	445.75%	112.46%	172.37%	100.00%	-
NP	4,383	6,787	7,665	11,102	2,112	3,702	1,922	14.71%
YoY %	-35.42%	-11.45%	-30.96%	425.66%	-42.95%	92.61%	-	-
Horiz. %	228.04%	353.12%	398.80%	577.63%	109.89%	192.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,382	6,818	7,696	11,177	2,130	3,684	1,908	14.84%
YoY %	-35.73%	-11.41%	-31.14%	424.74%	-42.18%	93.08%	-	-
Horiz. %	229.66%	357.34%	403.35%	585.80%	111.64%	193.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.99%	27.29%	27.21%	26.17%	31.98%	29.13%	31.48%	-
YoY %	17.22%	0.29%	3.97%	-18.17%	9.78%	-7.47%	-	-
Horiz. %	101.62%	86.69%	86.44%	83.13%	101.59%	92.53%	100.00%	-
Total Cost	51,026	51,654	54,070	46,625	66,713	53,259	49,162	0.62%
YoY %	-1.22%	-4.47%	15.97%	-30.11%	25.26%	8.33%	-	-
Horiz. %	103.79%	105.07%	109.98%	94.84%	135.70%	108.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	85,414	80,528	77,642	71,905	62,802	62,398	58,958	6.36%
YoY %	6.07%	3.72%	7.98%	14.49%	0.65%	5.83%	-	-
Horiz. %	144.87%	136.59%	131.69%	121.96%	106.52%	105.83%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	85,414	80,528	77,642	71,905	62,802	62,398	58,958	6.36%
YoY %	6.07%	3.72%	7.98%	14.49%	0.65%	5.83%	-	-
Horiz. %	144.87%	136.59%	131.69%	121.96%	106.52%	105.83%	100.00%	-
NOSH	449,550	447,380	449,318	450,256	452,794	453,478	449,375	0.00%
YoY %	0.49%	-0.43%	-0.21%	-0.56%	-0.15%	0.91%	-	-
Horiz. %	100.04%	99.56%	99.99%	100.20%	100.76%	100.91%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	7.91%	11.61%	12.42%	19.23%	3.07%	6.50%	3.76%	-
YoY %	-31.87%	-6.52%	-35.41%	526.38%	-52.77%	72.87%	-	-
Horiz. %	210.37%	308.78%	330.32%	511.44%	81.65%	172.87%	100.00%	-
ROE	5.13%	8.47%	9.91%	15.54%	3.39%	5.90%	3.24%	-
YoY %	-39.43%	-14.53%	-36.23%	358.41%	-42.54%	82.10%	-	-
Horiz. %	158.33%	261.42%	305.86%	479.63%	104.63%	182.10%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	12.33	13.06	13.74	12.82	15.20	12.56	11.37	1.35%
YoY %	-5.59%	-4.95%	7.18%	-15.66%	21.02%	10.47%	-	-
Horiz. %	108.44%	114.86%	120.84%	112.75%	133.69%	110.47%	100.00%	-
EPS	0.97	1.52	1.71	2.48	0.47	0.81	0.42	14.95%
YoY %	-36.18%	-11.11%	-31.05%	427.66%	-41.98%	92.86%	-	-
Horiz. %	230.95%	361.90%	407.14%	590.48%	111.90%	192.86%	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	0.19	0.18	0.1728	0.1597	0.1387	0.1376	0.1312	6.36%
YoY %	5.56%	4.17%	8.20%	15.14%	0.80%	4.88%	-	-
Horiz. %	144.82%	137.20%	131.71%	121.72%	105.72%	104.88%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 450,256
RPS	12.27	12.94	13.67	12.78	15.24	12.61	11.31	1.36%
YoY %	-5.18%	-5.34%	6.96%	-16.14%	20.86%	11.49%	-	-
Horiz. %	108.49%	114.41%	120.87%	113.00%	134.75%	111.49%	100.00%	-
EPS	0.97	1.51	1.70	2.48	0.47	0.82	0.42	14.95%
YoY %	-35.76%	-11.18%	-31.45%	427.66%	-42.68%	95.24%	-	-
Horiz. %	230.95%	359.52%	404.76%	590.48%	111.90%	195.24%	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	0.1892	0.1783	0.1719	0.1592	0.1391	0.1382	0.1306	6.36%
YoY %	6.11%	3.72%	7.98%	14.45%	0.65%	5.82%	-	-
Horiz. %	144.87%	136.52%	131.62%	121.90%	106.51%	105.82%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	0.15	0.16	0.12	0.13	0.10	0.18	0.15	-
P/RPS	1.22	1.22	0.87	1.01	0.66	1.43	1.32	-1.30%
YoY %	0.00%	40.23%	-13.86%	53.03%	-53.85%	8.33%	-	-
Horiz. %	92.42%	92.42%	65.91%	76.52%	50.00%	108.33%	100.00%	-
P/EPS	15.39	10.50	7.01	5.24	21.26	22.16	35.33	-12.92%
YoY %	46.57%	49.79%	33.78%	-75.35%	-4.06%	-37.28%	-	-
Horiz. %	43.56%	29.72%	19.84%	14.83%	60.18%	62.72%	100.00%	-
EY	6.50	9.52	14.27	19.10	4.70	4.51	2.83	14.85%
YoY %	-31.72%	-33.29%	-25.29%	306.38%	4.21%	59.36%	-	-
Horiz. %	229.68%	336.40%	504.24%	674.91%	166.08%	159.36%	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	0.79	0.89	0.69	0.81	0.72	1.31	1.14	-5.92%
YoY %	-11.24%	28.99%	-14.81%	12.50%	-45.04%	14.91%	-	-
Horiz. %	69.30%	78.07%	60.53%	71.05%	63.16%	114.91%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	16/08/12	19/08/11	25/08/10	24/08/09	26/08/08	23/08/07	29/08/06	-
Price	0.15	0.14	0.13	0.14	0.12	0.16	0.13	-
P/RPS	1.22	1.07	0.95	1.09	0.79	1.27	1.14	1.13%
YoY %	14.02%	12.63%	-12.84%	37.97%	-37.80%	11.40%	-	-
Horiz. %	107.02%	93.86%	83.33%	95.61%	69.30%	111.40%	100.00%	-
P/EPS	15.39	9.19	7.59	5.64	25.51	19.70	30.62	-10.82%
YoY %	67.46%	21.08%	34.57%	-77.89%	29.49%	-35.66%	-	-
Horiz. %	50.26%	30.01%	24.79%	18.42%	83.31%	64.34%	100.00%	-
EY	6.50	10.89	13.18	17.73	3.92	5.08	3.27	12.11%
YoY %	-40.31%	-17.37%	-25.66%	352.30%	-22.83%	55.35%	-	-
Horiz. %	198.78%	333.03%	403.06%	542.20%	119.88%	155.35%	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	0.79	0.78	0.75	0.88	0.87	1.16	0.99	-3.68%
YoY %	1.28%	4.00%	-14.77%	1.15%	-25.00%	17.17%	-	-
Horiz. %	79.80%	78.79%	75.76%	88.89%	87.88%	117.17%	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