[JASKITA] QoQ Cumulative 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- 14.94%
YoY- 11146.85%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 46,375 31,747 15,496 64,326 51,239 38,851 22,095 63.70%
PBT 7,645 4,891 2,380 16,822 14,516 13,647 4,211 48.65%
Tax -2,116 -1,371 -625 -4,407 -3,697 -3,405 -1,121 52.55%
NP 5,529 3,520 1,755 12,415 10,819 10,242 3,090 47.23%
-
NP to SH 5,539 3,529 1,756 12,484 10,861 10,248 3,079 47.75%
-
Tax Rate 27.68% 28.03% 26.26% 26.20% 25.47% 24.95% 26.62% -
Total Cost 40,846 28,227 13,741 51,911 40,420 28,609 19,005 66.30%
-
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 7.49% 4.83% 2.44% 17.82% 15.90% 14.74% 4.90% -
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 10.30 7.11 3.44 14.31 11.42 8.64 4.88 64.31%
EPS 1.23 0.79 0.39 2.78 2.42 2.28 0.68 48.29%
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 10.27 7.03 3.43 14.25 11.35 8.60 4.89 63.77%
EPS 1.23 0.78 0.39 2.76 2.41 2.27 0.68 48.29%
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 1.36 1.97 3.78 0.84 0.96 1.16 2.05 -23.87%
P/EPS 11.38 17.72 33.33 4.32 4.55 4.39 14.71 -15.68%
EY 8.79 5.64 3.00 23.14 22.00 22.80 6.80 18.60%
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 1.36 2.11 4.07 0.91 0.96 1.04 2.46 -32.56%
P/EPS 11.38 18.99 35.90 4.68 4.55 3.95 17.65 -25.30%
EY 8.79 5.27 2.79 21.36 22.00 25.33 5.67 33.84%
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