[JASKITA] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 2.98%
YoY- -6.39%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 55,409 52,678 56,183 57,616 58,441 60,391 60,418 -5.61%
PBT 6,445 6,350 8,336 9,491 9,334 9,445 9,850 -24.65%
Tax -2,062 -1,949 -2,219 -2,503 -2,547 -2,569 -2,610 -14.55%
NP 4,383 4,401 6,117 6,988 6,787 6,876 7,240 -28.45%
-
NP to SH 4,382 4,401 6,117 7,021 6,818 6,916 7,292 -28.81%
-
Tax Rate 31.99% 30.69% 26.62% 26.37% 27.29% 27.20% 26.50% -
Total Cost 51,026 48,277 50,066 50,628 51,654 53,515 53,178 -2.71%
-
Net Worth 85,414 96,407 83,379 83,437 80,528 80,228 79,513 4.89%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 85,414 96,407 83,379 83,437 80,528 80,228 79,513 4.89%
NOSH 449,550 520,000 448,999 444,999 447,380 445,714 450,499 -0.14%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.91% 8.35% 10.89% 12.13% 11.61% 11.39% 11.98% -
ROE 5.13% 4.56% 7.34% 8.41% 8.47% 8.62% 9.17% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.33 10.13 12.51 12.95 13.06 13.55 13.41 -5.44%
EPS 0.97 0.85 1.36 1.58 1.52 1.55 1.62 -28.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.1854 0.1857 0.1875 0.18 0.18 0.1765 5.04%
Adjusted Per Share Value based on latest NOSH - 444,999
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 12.27 11.67 12.44 12.76 12.94 13.37 13.38 -5.61%
EPS 0.97 0.97 1.35 1.55 1.51 1.53 1.61 -28.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1892 0.2135 0.1846 0.1848 0.1783 0.1777 0.1761 4.90%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.15 0.15 0.15 0.12 0.16 0.14 0.14 -
P/RPS 1.22 1.48 1.20 0.93 1.22 1.03 1.04 11.23%
P/EPS 15.39 17.72 11.01 7.61 10.50 9.02 8.65 46.88%
EY 6.50 5.64 9.08 13.15 9.52 11.08 11.56 -31.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 0.81 0.64 0.89 0.78 0.79 0.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 21/05/12 17/02/12 21/11/11 19/08/11 24/05/11 22/02/11 -
Price 0.15 0.14 0.17 0.14 0.14 0.14 0.15 -
P/RPS 1.22 1.38 1.36 1.08 1.07 1.03 1.12 5.87%
P/EPS 15.39 16.54 12.48 8.87 9.19 9.02 9.27 40.25%
EY 6.50 6.05 8.01 11.27 10.89 11.08 10.79 -28.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.92 0.75 0.78 0.78 0.85 -4.76%

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