[JASKITA] YoY Annualized Quarter 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- 4.64%
YoY- -49.0%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 63,209 56,465 62,076 61,833 68,318 65,049 56,628 1.84%
PBT 8,914 8,196 9,674 10,193 19,354 -2,032 4,462 12.21%
Tax -2,462 -2,120 -2,586 -2,821 -4,929 249 -1,328 10.82%
NP 6,452 6,076 7,088 7,372 14,425 -1,782 3,134 12.77%
-
NP to SH 6,428 6,076 7,141 7,385 14,481 -1,788 3,128 12.74%
-
Tax Rate 27.62% 25.87% 26.73% 27.68% 25.47% - 29.76% -
Total Cost 56,757 50,389 54,988 54,461 53,893 66,831 53,493 0.99%
-
Net Worth 86,493 83,785 79,439 73,988 68,307 57,528 59,868 6.31%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 86,493 83,785 79,439 73,988 68,307 57,528 59,868 6.31%
NOSH 449,550 451,188 450,084 450,325 448,801 446,999 451,153 -0.05%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.21% 10.76% 11.42% 11.92% 21.11% -2.74% 5.54% -
ROE 7.43% 7.25% 8.99% 9.98% 21.20% -3.11% 5.22% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.06 12.51 13.79 13.73 15.22 14.55 12.55 1.90%
EPS 1.43 1.35 1.59 1.64 3.23 -0.40 0.69 12.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1924 0.1857 0.1765 0.1643 0.1522 0.1287 0.1327 6.38%
Adjusted Per Share Value based on latest NOSH - 446,666
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.00 12.50 13.75 13.69 15.13 14.41 12.54 1.85%
EPS 1.42 1.35 1.58 1.64 3.21 -0.40 0.69 12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.1855 0.1759 0.1638 0.1513 0.1274 0.1326 6.31%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.14 0.15 0.14 0.14 0.11 0.15 0.16 -
P/RPS 1.00 1.20 1.02 1.02 0.72 1.03 1.27 -3.90%
P/EPS 9.79 11.14 8.82 8.54 3.41 -37.50 23.08 -13.30%
EY 10.21 8.98 11.33 11.71 29.33 -2.67 4.33 15.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 0.79 0.85 0.72 1.17 1.21 -8.07%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 07/02/13 17/02/12 22/02/11 11/02/10 23/02/09 25/02/08 16/02/07 -
Price 0.145 0.17 0.15 0.14 0.11 0.12 0.17 -
P/RPS 1.03 1.36 1.09 1.02 0.72 0.82 1.35 -4.40%
P/EPS 10.14 12.62 9.45 8.54 3.41 -30.00 24.52 -13.67%
EY 9.86 7.92 10.58 11.71 29.33 -3.33 4.08 15.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.92 0.85 0.85 0.72 0.93 1.28 -8.51%

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