[JASKITA] YoY Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
17-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 24.54%
YoY- -14.92%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 47,594 44,904 47,407 42,349 46,557 46,375 51,239 -1.22%
PBT 5,042 4,593 6,686 6,147 7,256 7,645 14,516 -16.15%
Tax -1,567 -1,212 -1,847 -1,590 -1,940 -2,116 -3,697 -13.32%
NP 3,475 3,381 4,839 4,557 5,316 5,529 10,819 -17.23%
-
NP to SH 3,479 3,379 4,821 4,557 5,356 5,539 10,861 -17.27%
-
Tax Rate 31.08% 26.39% 27.62% 25.87% 26.74% 27.68% 25.47% -
Total Cost 44,119 41,523 42,568 37,792 41,241 40,846 40,420 1.46%
-
Net Worth 91,888 89,460 86,493 83,785 79,439 73,988 68,307 5.06%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 91,888 89,460 86,493 83,785 79,439 73,988 68,307 5.06%
NOSH 449,550 449,550 449,550 451,188 450,084 450,325 448,801 0.02%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.30% 7.53% 10.21% 10.76% 11.42% 11.92% 21.11% -
ROE 3.79% 3.78% 5.57% 5.44% 6.74% 7.49% 15.90% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 10.59 9.99 10.55 9.39 10.34 10.30 11.42 -1.24%
EPS 0.77 0.75 1.07 1.01 1.19 1.23 2.42 -17.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2044 0.199 0.1924 0.1857 0.1765 0.1643 0.1522 5.03%
Adjusted Per Share Value based on latest NOSH - 448,999
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 10.54 9.94 10.50 9.38 10.31 10.27 11.35 -1.22%
EPS 0.77 0.75 1.07 1.01 1.19 1.23 2.41 -17.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2035 0.1981 0.1915 0.1855 0.1759 0.1638 0.1513 5.06%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.16 0.145 0.14 0.15 0.14 0.14 0.11 -
P/RPS 1.51 1.45 1.33 1.60 1.35 1.36 0.96 7.83%
P/EPS 20.67 19.29 13.05 14.85 11.76 11.38 4.55 28.67%
EY 4.84 5.18 7.66 6.73 8.50 8.79 22.00 -22.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.73 0.81 0.79 0.85 0.72 1.34%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 06/02/15 21/02/14 07/02/13 17/02/12 22/02/11 11/02/10 23/02/09 -
Price 0.175 0.20 0.145 0.17 0.15 0.14 0.11 -
P/RPS 1.65 2.00 1.38 1.81 1.45 1.36 0.96 9.44%
P/EPS 22.61 26.61 13.52 16.83 12.61 11.38 4.55 30.61%
EY 4.42 3.76 7.40 5.94 7.93 8.79 22.00 -23.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.01 0.75 0.92 0.85 0.85 0.72 3.00%

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