[JASKITA] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 0.48%
YoY- -65.56%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 69,304 61,904 67,454 63,494 77,702 65,210 62,294 1.79%
PBT 9,058 9,764 9,672 9,782 27,294 -12,924 5,458 8.80%
Tax -2,890 -2,446 -2,578 -2,742 -6,810 2,918 -1,656 9.71%
NP 6,168 7,318 7,094 7,040 20,484 -10,006 3,802 8.39%
-
NP to SH 6,130 7,318 7,108 7,058 20,496 -10,046 3,818 8.20%
-
Tax Rate 31.91% 25.05% 26.65% 28.03% 24.95% - 30.34% -
Total Cost 63,136 54,586 60,360 56,454 57,218 75,216 58,492 1.28%
-
Net Worth 86,403 84,699 79,312 73,081 69,533 55,701 60,860 6.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 86,403 84,699 79,312 73,081 69,533 55,701 60,860 6.00%
NOSH 449,550 451,728 449,873 446,708 449,473 448,482 454,523 -0.18%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.90% 11.82% 10.52% 11.09% 26.36% -15.34% 6.10% -
ROE 7.09% 8.64% 8.96% 9.66% 29.48% -18.04% 6.27% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.42 13.70 14.99 14.21 17.29 14.54 13.71 1.97%
EPS 1.36 1.62 1.58 1.58 4.56 -2.24 0.84 8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1922 0.1875 0.1763 0.1636 0.1547 0.1242 0.1339 6.20%
Adjusted Per Share Value based on latest NOSH - 454,615
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.35 13.71 14.94 14.06 17.21 14.44 13.80 1.78%
EPS 1.36 1.62 1.57 1.56 4.54 -2.22 0.85 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1913 0.1876 0.1756 0.1618 0.154 0.1234 0.1348 6.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.14 0.12 0.14 0.14 0.10 0.16 0.14 -
P/RPS 0.91 0.88 0.93 0.98 0.58 1.10 1.02 -1.88%
P/EPS 10.27 7.41 8.86 8.86 2.19 -7.14 16.67 -7.74%
EY 9.74 13.50 11.29 11.29 45.60 -14.00 6.00 8.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.64 0.79 0.86 0.65 1.29 1.05 -5.87%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 21/11/11 18/11/10 23/11/09 13/11/08 29/11/07 29/11/06 -
Price 0.14 0.14 0.14 0.15 0.09 0.15 0.15 -
P/RPS 0.91 1.02 0.93 1.06 0.52 1.03 1.09 -2.96%
P/EPS 10.27 8.64 8.86 9.49 1.97 -6.70 17.86 -8.80%
EY 9.74 11.57 11.29 10.53 50.67 -14.93 5.60 9.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.75 0.79 0.92 0.58 1.21 1.12 -6.87%

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