[JASKITA] QoQ TTM 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- 1.66%
YoY- 13197.87%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 59,462 57,222 57,727 64,326 64,712 68,506 68,825 -9.26%
PBT 9,998 8,113 15,038 16,869 16,463 20,532 3,105 117.59%
Tax -2,851 -2,398 -3,936 -4,432 -4,225 -5,205 -993 101.61%
NP 7,147 5,715 11,102 12,437 12,238 15,327 2,112 124.89%
-
NP to SH 7,178 5,781 11,177 12,500 12,296 15,365 2,130 124.27%
-
Tax Rate 28.52% 29.56% 26.17% 26.27% 25.66% 25.35% 31.98% -
Total Cost 52,315 51,507 46,625 51,889 52,474 53,179 66,713 -14.92%
-
Net Worth 73,387 74,375 71,905 70,932 66,641 69,751 62,802 10.91%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 73,387 74,375 71,905 70,932 66,641 69,751 62,802 10.91%
NOSH 446,666 454,615 450,256 455,277 437,857 450,880 452,794 -0.90%
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 12.02% 9.99% 19.23% 19.33% 18.91% 22.37% 3.07% -
ROE 9.78% 7.77% 15.54% 17.62% 18.45% 22.03% 3.39% -
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 13.31 12.59 12.82 14.13 14.78 15.19 15.20 -8.44%
EPS 1.61 1.27 2.48 2.75 2.81 3.41 0.47 126.73%
DPS 0.00 0.00 0.00 0.00 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 13.17 12.67 12.78 14.25 14.33 15.17 15.24 -9.24%
EPS 1.59 1.28 2.48 2.77 2.72 3.40 0.47 124.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1625 0.1647 0.1592 0.1571 0.1476 0.1545 0.1391 10.89%
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 1.05 1.11 1.01 0.85 0.74 0.66 0.66 36.16%
P/EPS 8.71 11.01 5.24 4.37 3.92 2.93 21.26 -44.74%
EY 11.48 9.08 19.10 22.88 25.53 34.08 4.70 81.07%
DY 0.00 0.00 0.00 0.00 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 1.05 1.19 1.09 0.92 0.74 0.59 0.79 20.82%
P/EPS 8.71 11.80 5.64 4.73 3.92 2.64 25.51 -51.05%
EY 11.48 8.48 17.73 21.12 25.53 37.86 3.92 104.29%
DY 0.00 0.00 0.00 0.00 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