[JASKITA] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
21-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 4.14%
YoY- -40.2%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 60,418 62,216 61,735 60,236 59,462 57,222 57,727 3.07%
PBT 9,850 10,184 10,530 10,239 9,998 8,113 15,038 -24.51%
Tax -2,610 -2,704 -2,865 -2,786 -2,851 -2,398 -3,936 -23.90%
NP 7,240 7,480 7,665 7,453 7,147 5,715 11,102 -24.74%
-
NP to SH 7,292 7,500 7,696 7,475 7,178 5,781 11,177 -24.71%
-
Tax Rate 26.50% 26.55% 27.21% 27.21% 28.52% 29.56% 26.17% -
Total Cost 53,178 54,736 54,070 52,783 52,315 51,507 46,625 9.13%
-
Net Worth 79,513 79,435 77,642 75,909 73,387 74,375 71,905 6.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 79,513 79,435 77,642 75,909 73,387 74,375 71,905 6.91%
NOSH 450,499 450,571 449,318 450,232 446,666 454,615 450,256 0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 11.98% 12.02% 12.42% 12.37% 12.02% 9.99% 19.23% -
ROE 9.17% 9.44% 9.91% 9.85% 9.78% 7.77% 15.54% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.41 13.81 13.74 13.38 13.31 12.59 12.82 3.03%
EPS 1.62 1.66 1.71 1.66 1.61 1.27 2.48 -24.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1765 0.1763 0.1728 0.1686 0.1643 0.1636 0.1597 6.87%
Adjusted Per Share Value based on latest NOSH - 450,232
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.44 13.84 13.73 13.40 13.23 12.73 12.84 3.08%
EPS 1.62 1.67 1.71 1.66 1.60 1.29 2.49 -24.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1769 0.1767 0.1727 0.1689 0.1632 0.1654 0.16 6.90%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.14 0.14 0.12 0.14 0.14 0.14 0.13 -
P/RPS 1.04 1.01 0.87 1.05 1.05 1.11 1.01 1.96%
P/EPS 8.65 8.41 7.01 8.43 8.71 11.01 5.24 39.54%
EY 11.56 11.89 14.27 11.86 11.48 9.08 19.10 -28.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 0.69 0.83 0.85 0.86 0.81 -1.64%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 18/11/10 25/08/10 21/05/10 11/02/10 23/11/09 24/08/09 -
Price 0.15 0.14 0.13 0.13 0.14 0.15 0.14 -
P/RPS 1.12 1.01 0.95 0.97 1.05 1.19 1.09 1.82%
P/EPS 9.27 8.41 7.59 7.83 8.71 11.80 5.64 39.14%
EY 10.79 11.89 13.18 12.77 11.48 8.48 17.73 -28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.79 0.75 0.77 0.85 0.92 0.88 -2.27%

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