[JASKITA] QoQ TTM Result on 30-Jun-2014 [#1]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
19-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Jun-2014 [#1]
Profit Trend
QoQ- -11.17%
YoY- -44.63%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 64,217 61,388 60,661 58,802 58,698 60,201 60,666 3.86%
PBT 7,061 5,742 5,242 4,766 5,293 6,378 8,289 -10.14%
Tax -2,099 -1,985 -1,532 -1,516 -1,630 -1,723 -2,146 -1.46%
NP 4,962 3,757 3,710 3,250 3,663 4,655 6,143 -13.27%
-
NP to SH 4,969 3,761 3,709 3,252 3,661 4,656 6,148 -13.24%
-
Tax Rate 29.73% 34.57% 29.23% 31.81% 30.80% 27.01% 25.89% -
Total Cost 59,255 57,631 56,951 55,552 55,035 55,546 54,523 5.71%
-
Net Worth 93,371 91,888 92,921 90,988 89,730 89,460 90,899 1.80%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 1,348 1,348 1,348 1,348 1,348 - - -
Div Payout % 27.14% 35.86% 36.36% 41.47% 36.84% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 93,371 91,888 92,921 90,988 89,730 89,460 90,899 1.80%
NOSH 449,550 449,550 449,550 449,550 449,550 449,550 449,550 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.73% 6.12% 6.12% 5.53% 6.24% 7.73% 10.13% -
ROE 5.32% 4.09% 3.99% 3.57% 4.08% 5.20% 6.76% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.28 13.66 13.49 13.08 13.06 13.39 13.49 3.87%
EPS 1.11 0.84 0.83 0.72 0.81 1.04 1.37 -13.10%
DPS 0.30 0.30 0.30 0.30 0.30 0.00 0.00 -
NAPS 0.2077 0.2044 0.2067 0.2024 0.1996 0.199 0.2022 1.80%
Adjusted Per Share Value based on latest NOSH - 449,550
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 14.28 13.66 13.49 13.08 13.06 13.39 13.49 3.87%
EPS 1.11 0.84 0.83 0.72 0.81 1.04 1.37 -13.10%
DPS 0.30 0.30 0.30 0.30 0.30 0.00 0.00 -
NAPS 0.2077 0.2044 0.2067 0.2024 0.1996 0.199 0.2022 1.80%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.17 0.16 0.21 0.17 0.185 0.145 0.15 -
P/RPS 1.19 1.17 1.56 1.30 1.42 1.08 1.11 4.75%
P/EPS 15.38 19.12 25.45 23.50 22.72 14.00 10.97 25.29%
EY 6.50 5.23 3.93 4.26 4.40 7.14 9.12 -20.22%
DY 1.76 1.88 1.43 1.76 1.62 0.00 0.00 -
P/NAPS 0.82 0.78 1.02 0.84 0.93 0.73 0.74 7.08%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 06/02/15 10/11/14 19/08/14 30/05/14 21/02/14 18/11/13 -
Price 0.165 0.175 0.195 0.235 0.175 0.20 0.155 -
P/RPS 1.16 1.28 1.45 1.80 1.34 1.49 1.15 0.57%
P/EPS 14.93 20.92 23.64 32.49 21.49 19.31 11.33 20.21%
EY 6.70 4.78 4.23 3.08 4.65 5.18 8.82 -16.76%
DY 1.82 1.71 1.54 1.28 1.71 0.00 0.00 -
P/NAPS 0.79 0.86 0.94 1.16 0.88 1.01 0.77 1.72%

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