[JASKITA] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 24.17%
YoY- -41.62%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 62,216 61,735 60,236 59,462 57,222 57,727 64,326 -2.19%
PBT 10,184 10,530 10,239 9,998 8,113 15,038 16,869 -28.54%
Tax -2,704 -2,865 -2,786 -2,851 -2,398 -3,936 -4,432 -28.04%
NP 7,480 7,665 7,453 7,147 5,715 11,102 12,437 -28.72%
-
NP to SH 7,500 7,696 7,475 7,178 5,781 11,177 12,500 -28.84%
-
Tax Rate 26.55% 27.21% 27.21% 28.52% 29.56% 26.17% 26.27% -
Total Cost 54,736 54,070 52,783 52,315 51,507 46,625 51,889 3.62%
-
Net Worth 79,435 77,642 75,909 73,387 74,375 71,905 70,932 7.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 79,435 77,642 75,909 73,387 74,375 71,905 70,932 7.83%
NOSH 450,571 449,318 450,232 446,666 454,615 450,256 455,277 -0.68%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.02% 12.42% 12.37% 12.02% 9.99% 19.23% 19.33% -
ROE 9.44% 9.91% 9.85% 9.78% 7.77% 15.54% 17.62% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.81 13.74 13.38 13.31 12.59 12.82 14.13 -1.51%
EPS 1.66 1.71 1.66 1.61 1.27 2.48 2.75 -28.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1763 0.1728 0.1686 0.1643 0.1636 0.1597 0.1558 8.58%
Adjusted Per Share Value based on latest NOSH - 446,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.84 13.73 13.40 13.23 12.73 12.84 14.31 -2.19%
EPS 1.67 1.71 1.66 1.60 1.29 2.49 2.78 -28.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1767 0.1727 0.1689 0.1632 0.1654 0.16 0.1578 7.82%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.14 0.12 0.14 0.14 0.14 0.13 0.12 -
P/RPS 1.01 0.87 1.05 1.05 1.11 1.01 0.85 12.17%
P/EPS 8.41 7.01 8.43 8.71 11.01 5.24 4.37 54.65%
EY 11.89 14.27 11.86 11.48 9.08 19.10 22.88 -35.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.69 0.83 0.85 0.86 0.81 0.77 1.72%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 25/08/10 21/05/10 11/02/10 23/11/09 24/08/09 27/05/09 -
Price 0.14 0.13 0.13 0.14 0.15 0.14 0.13 -
P/RPS 1.01 0.95 0.97 1.05 1.19 1.09 0.92 6.41%
P/EPS 8.41 7.59 7.83 8.71 11.80 5.64 4.73 46.71%
EY 11.89 13.18 12.77 11.48 8.48 17.73 21.12 -31.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.75 0.77 0.85 0.92 0.88 0.83 -3.23%

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