[JASKITA] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -27.68%
YoY- -29.91%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 36,156 45,088 63,458 59,872 63,209 56,465 62,076 -8.60%
PBT -124 1,250 6,722 6,124 8,914 8,196 9,674 -
Tax -608 -258 -2,089 -1,616 -2,462 -2,120 -2,586 -21.42%
NP -732 992 4,633 4,508 6,452 6,076 7,088 -
-
NP to SH -730 990 4,638 4,505 6,428 6,076 7,141 -
-
Tax Rate - 20.64% 31.08% 26.39% 27.62% 25.87% 26.73% -
Total Cost 36,888 44,096 58,825 55,364 56,757 50,389 54,988 -6.43%
-
Net Worth 89,505 92,832 91,888 89,460 86,493 83,785 79,439 2.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 89,505 92,832 91,888 89,460 86,493 83,785 79,439 2.00%
NOSH 449,550 449,550 449,550 449,550 449,550 451,188 450,084 -0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -2.02% 2.20% 7.30% 7.53% 10.21% 10.76% 11.42% -
ROE -0.82% 1.07% 5.05% 5.04% 7.43% 7.25% 8.99% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.04 10.03 14.12 13.32 14.06 12.51 13.79 -8.59%
EPS -0.16 0.23 1.03 1.00 1.43 1.35 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1991 0.2065 0.2044 0.199 0.1924 0.1857 0.1765 2.02%
Adjusted Per Share Value based on latest NOSH - 449,550
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 8.01 9.98 14.05 13.26 14.00 12.50 13.75 -8.60%
EPS -0.16 0.22 1.03 1.00 1.42 1.35 1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1982 0.2056 0.2035 0.1981 0.1915 0.1855 0.1759 2.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.15 0.15 0.16 0.145 0.14 0.15 0.14 -
P/RPS 1.87 1.50 1.13 1.09 1.00 1.20 1.02 10.61%
P/EPS -92.29 68.07 15.51 14.47 9.79 11.14 8.82 -
EY -1.08 1.47 6.45 6.91 10.21 8.98 11.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.78 0.73 0.73 0.81 0.79 -0.86%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 15/02/17 19/02/16 06/02/15 21/02/14 07/02/13 17/02/12 22/02/11 -
Price 0.165 0.15 0.175 0.20 0.145 0.17 0.15 -
P/RPS 2.05 1.50 1.24 1.50 1.03 1.36 1.09 11.09%
P/EPS -101.52 68.07 16.96 19.96 10.14 12.62 9.45 -
EY -0.99 1.47 5.90 5.01 9.86 7.92 10.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.73 0.86 1.01 0.75 0.92 0.85 -0.39%

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