[JASKITA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -57.7%
YoY- -1.01%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 62,704 47,407 34,652 17,776 52,678 42,349 30,952 60.03%
PBT 8,471 6,686 4,529 2,655 6,364 6,147 4,882 44.34%
Tax -2,358 -1,847 -1,445 -795 -1,967 -1,590 -1,223 54.84%
NP 6,113 4,839 3,084 1,860 4,397 4,557 3,659 40.75%
-
NP to SH 6,098 4,821 3,065 1,860 4,397 4,557 3,659 40.52%
-
Tax Rate 27.84% 27.62% 31.91% 29.94% 30.91% 25.87% 25.05% -
Total Cost 56,591 42,568 31,568 15,916 48,281 37,792 27,293 62.53%
-
Net Worth 87,752 86,493 86,403 85,414 83,259 83,785 84,699 2.38%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,247 - - - 2,245 - - -
Div Payout % 36.86% - - - 51.07% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 87,752 86,493 86,403 85,414 83,259 83,785 84,699 2.38%
NOSH 449,550 449,550 449,550 449,550 449,081 451,188 451,728 -0.32%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.75% 10.21% 8.90% 10.46% 8.35% 10.76% 11.82% -
ROE 6.95% 5.57% 3.55% 2.18% 5.28% 5.44% 4.32% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.95 10.55 7.71 3.95 11.73 9.39 6.85 60.59%
EPS 1.36 1.07 0.68 0.41 0.98 1.01 0.81 41.22%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.1952 0.1924 0.1922 0.19 0.1854 0.1857 0.1875 2.71%
Adjusted Per Share Value based on latest NOSH - 449,550
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 13.95 10.55 7.71 3.95 11.72 9.42 6.89 59.97%
EPS 1.36 1.07 0.68 0.41 0.98 1.01 0.81 41.22%
DPS 0.50 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.1952 0.1924 0.1922 0.19 0.1852 0.1864 0.1884 2.38%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.14 0.14 0.14 0.15 0.15 0.15 0.12 -
P/RPS 1.00 1.33 1.82 3.79 1.28 1.60 1.75 -31.11%
P/EPS 10.32 13.05 20.53 36.25 15.32 14.85 14.81 -21.38%
EY 9.69 7.66 4.87 2.76 6.53 6.73 6.75 27.22%
DY 3.57 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.72 0.73 0.73 0.79 0.81 0.81 0.64 8.16%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 07/02/13 21/11/12 16/08/12 21/05/12 17/02/12 21/11/11 -
Price 0.17 0.145 0.14 0.15 0.14 0.17 0.14 -
P/RPS 1.22 1.38 1.82 3.79 1.19 1.81 2.04 -28.99%
P/EPS 12.53 13.52 20.53 36.25 14.30 16.83 17.28 -19.27%
EY 7.98 7.40 4.87 2.76 6.99 5.94 5.79 23.82%
DY 2.94 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.87 0.75 0.73 0.79 0.76 0.92 0.75 10.39%

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