[JASKITA] QoQ Cumulative Quarter 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- -85.93%
YoY- -42.97%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 60,236 46,375 31,747 15,496 64,326 51,239 38,851 33.99%
PBT 10,228 7,645 4,891 2,380 16,822 14,516 13,647 -17.50%
Tax -2,861 -2,116 -1,371 -625 -4,407 -3,697 -3,405 -10.96%
NP 7,367 5,529 3,520 1,755 12,415 10,819 10,242 -19.73%
-
NP to SH 7,394 5,539 3,529 1,756 12,484 10,861 10,248 -19.57%
-
Tax Rate 27.97% 27.68% 28.03% 26.26% 26.20% 25.47% 24.95% -
Total Cost 52,869 40,846 28,227 13,741 51,911 40,420 28,609 50.64%
-
Net Worth 75,830 73,988 73,081 71,905 70,053 68,307 69,533 5.95%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,251 - - - 2,248 - - -
Div Payout % 30.45% - - - 18.01% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 75,830 73,988 73,081 71,905 70,053 68,307 69,533 5.95%
NOSH 450,301 450,325 446,708 450,256 449,640 448,801 449,473 0.12%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.23% 11.92% 11.09% 11.33% 19.30% 21.11% 26.36% -
ROE 9.75% 7.49% 4.83% 2.44% 17.82% 15.90% 14.74% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.38 10.30 7.11 3.44 14.31 11.42 8.64 33.88%
EPS 1.64 1.23 0.79 0.39 2.78 2.42 2.28 -19.73%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.1684 0.1643 0.1636 0.1597 0.1558 0.1522 0.1547 5.82%
Adjusted Per Share Value based on latest NOSH - 450,256
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 13.34 10.27 7.03 3.43 14.25 11.35 8.60 34.03%
EPS 1.64 1.23 0.78 0.39 2.76 2.41 2.27 -19.50%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.1679 0.1638 0.1618 0.1592 0.1551 0.1513 0.154 5.93%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.14 0.14 0.14 0.13 0.12 0.11 0.10 -
P/RPS 1.05 1.36 1.97 3.78 0.84 0.96 1.16 -6.43%
P/EPS 8.53 11.38 17.72 33.33 4.32 4.55 4.39 55.77%
EY 11.73 8.79 5.64 3.00 23.14 22.00 22.80 -35.82%
DY 3.57 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.83 0.85 0.86 0.81 0.77 0.72 0.65 17.71%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 21/05/10 11/02/10 23/11/09 24/08/09 27/05/09 23/02/09 13/11/08 -
Price 0.13 0.14 0.15 0.14 0.13 0.11 0.09 -
P/RPS 0.97 1.36 2.11 4.07 0.91 0.96 1.04 -4.54%
P/EPS 7.92 11.38 18.99 35.90 4.68 4.55 3.95 59.07%
EY 12.63 8.79 5.27 2.79 21.36 22.00 25.33 -37.14%
DY 3.85 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 0.77 0.85 0.92 0.88 0.83 0.72 0.58 20.81%

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