[JASKITA] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -27.68%
YoY- -29.91%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 69,154 64,644 58,698 59,872 65,228 64,228 62,704 6.73%
PBT 8,592 6,764 5,293 6,124 8,694 8,872 8,471 0.94%
Tax -2,270 -1,864 -1,630 -1,616 -2,466 -2,320 -2,358 -2.50%
NP 6,322 4,900 3,663 4,508 6,228 6,552 6,113 2.26%
-
NP to SH 6,326 4,904 3,661 4,505 6,230 6,540 6,098 2.47%
-
Tax Rate 26.42% 27.56% 30.80% 26.39% 28.36% 26.15% 27.84% -
Total Cost 62,832 59,744 55,035 55,364 59,000 57,676 56,591 7.21%
-
Net Worth 92,921 90,988 89,730 89,460 90,899 89,415 87,752 3.88%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 1,348 - - - 2,247 -
Div Payout % - - 36.84% - - - 36.86% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 92,921 90,988 89,730 89,460 90,899 89,415 87,752 3.88%
NOSH 449,550 449,550 449,550 449,550 449,550 449,550 449,550 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 9.14% 7.58% 6.24% 7.53% 9.55% 10.20% 9.75% -
ROE 6.81% 5.39% 4.08% 5.04% 6.85% 7.31% 6.95% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.38 14.38 13.06 13.32 14.51 14.29 13.95 6.71%
EPS 1.40 1.08 0.81 1.00 1.38 1.44 1.36 1.94%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.50 -
NAPS 0.2067 0.2024 0.1996 0.199 0.2022 0.1989 0.1952 3.88%
Adjusted Per Share Value based on latest NOSH - 449,550
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.31 14.32 13.00 13.26 14.44 14.22 13.89 6.69%
EPS 1.40 1.09 0.81 1.00 1.38 1.45 1.35 2.45%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.50 -
NAPS 0.2058 0.2015 0.1987 0.1981 0.2013 0.198 0.1943 3.90%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.21 0.17 0.185 0.145 0.15 0.15 0.14 -
P/RPS 1.37 1.18 1.42 1.09 1.03 1.05 1.00 23.32%
P/EPS 14.92 15.58 22.72 14.47 10.82 10.31 10.32 27.82%
EY 6.70 6.42 4.40 6.91 9.24 9.70 9.69 -21.78%
DY 0.00 0.00 1.62 0.00 0.00 0.00 3.57 -
P/NAPS 1.02 0.84 0.93 0.73 0.74 0.75 0.72 26.11%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 19/08/14 30/05/14 21/02/14 18/11/13 21/08/13 22/05/13 -
Price 0.195 0.235 0.175 0.20 0.155 0.155 0.17 -
P/RPS 1.27 1.63 1.34 1.50 1.07 1.08 1.22 2.71%
P/EPS 13.86 21.54 21.49 19.96 11.18 10.65 12.53 6.95%
EY 7.22 4.64 4.65 5.01 8.94 9.39 7.98 -6.44%
DY 0.00 0.00 1.71 0.00 0.00 0.00 2.94 -
P/NAPS 0.94 1.16 0.88 1.01 0.77 0.78 0.87 5.28%

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