[JASKITA] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -13.79%
YoY- 11146.85%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 61,833 63,494 61,984 64,326 68,318 77,702 88,380 -21.13%
PBT 10,193 9,782 9,520 16,822 19,354 27,294 16,844 -28.39%
Tax -2,821 -2,742 -2,500 -4,407 -4,929 -6,810 -4,484 -26.51%
NP 7,372 7,040 7,020 12,415 14,425 20,484 12,360 -29.07%
-
NP to SH 7,385 7,058 7,024 12,484 14,481 20,496 12,316 -28.82%
-
Tax Rate 27.68% 28.03% 26.26% 26.20% 25.47% 24.95% 26.62% -
Total Cost 54,461 56,454 54,964 51,911 53,893 57,218 76,020 -19.88%
-
Net Worth 73,988 73,081 71,905 70,053 68,307 69,533 62,802 11.51%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 2,248 - - - -
Div Payout % - - - 18.01% - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 73,988 73,081 71,905 70,053 68,307 69,533 62,802 11.51%
NOSH 450,325 446,708 450,256 449,640 448,801 449,473 452,794 -0.36%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.92% 11.09% 11.33% 19.30% 21.11% 26.36% 13.99% -
ROE 9.98% 9.66% 9.77% 17.82% 21.20% 29.48% 19.61% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.73 14.21 13.77 14.31 15.22 17.29 19.52 -20.85%
EPS 1.64 1.58 1.56 2.78 3.23 4.56 2.72 -28.56%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1643 0.1636 0.1597 0.1558 0.1522 0.1547 0.1387 11.91%
Adjusted Per Share Value based on latest NOSH - 455,277
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 13.69 14.06 13.73 14.25 15.13 17.21 19.57 -21.14%
EPS 1.64 1.56 1.56 2.76 3.21 4.54 2.73 -28.73%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1638 0.1618 0.1592 0.1551 0.1513 0.154 0.1391 11.47%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.14 0.14 0.13 0.12 0.11 0.10 0.10 -
P/RPS 1.02 0.98 0.94 0.84 0.72 0.58 0.51 58.53%
P/EPS 8.54 8.86 8.33 4.32 3.41 2.19 3.68 75.01%
EY 11.71 11.29 12.00 23.14 29.33 45.60 27.20 -42.89%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.85 0.86 0.81 0.77 0.72 0.65 0.72 11.66%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 11/02/10 23/11/09 24/08/09 27/05/09 23/02/09 13/11/08 26/08/08 -
Price 0.14 0.15 0.14 0.13 0.11 0.09 0.12 -
P/RPS 1.02 1.06 1.02 0.91 0.72 0.52 0.61 40.74%
P/EPS 8.54 9.49 8.97 4.68 3.41 1.97 4.41 55.17%
EY 11.71 10.53 11.14 21.36 29.33 50.67 22.67 -35.54%
DY 0.00 0.00 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 0.85 0.92 0.88 0.83 0.72 0.58 0.87 -1.53%

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