[JASKITA] YoY Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
07-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 57.29%
YoY- 5.79%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 33,816 47,594 44,904 47,407 42,349 46,557 46,375 -5.12%
PBT 938 5,042 4,593 6,686 6,147 7,256 7,645 -29.49%
Tax -194 -1,567 -1,212 -1,847 -1,590 -1,940 -2,116 -32.83%
NP 744 3,475 3,381 4,839 4,557 5,316 5,529 -28.40%
-
NP to SH 743 3,479 3,379 4,821 4,557 5,356 5,539 -28.44%
-
Tax Rate 20.68% 31.08% 26.39% 27.62% 25.87% 26.74% 27.68% -
Total Cost 33,072 44,119 41,523 42,568 37,792 41,241 40,846 -3.45%
-
Net Worth 92,832 91,888 89,460 86,493 83,785 79,439 73,988 3.85%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 92,832 91,888 89,460 86,493 83,785 79,439 73,988 3.85%
NOSH 449,550 449,550 449,550 449,550 451,188 450,084 450,325 -0.02%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.20% 7.30% 7.53% 10.21% 10.76% 11.42% 11.92% -
ROE 0.80% 3.79% 3.78% 5.57% 5.44% 6.74% 7.49% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.52 10.59 9.99 10.55 9.39 10.34 10.30 -5.10%
EPS 0.17 0.77 0.75 1.07 1.01 1.19 1.23 -28.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2065 0.2044 0.199 0.1924 0.1857 0.1765 0.1643 3.88%
Adjusted Per Share Value based on latest NOSH - 449,550
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.49 10.54 9.94 10.50 9.38 10.31 10.27 -5.12%
EPS 0.16 0.77 0.75 1.07 1.01 1.19 1.23 -28.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2056 0.2035 0.1981 0.1915 0.1855 0.1759 0.1638 3.85%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.15 0.16 0.145 0.14 0.15 0.14 0.14 -
P/RPS 1.99 1.51 1.45 1.33 1.60 1.35 1.36 6.54%
P/EPS 90.76 20.67 19.29 13.05 14.85 11.76 11.38 41.32%
EY 1.10 4.84 5.18 7.66 6.73 8.50 8.79 -29.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.78 0.73 0.73 0.81 0.79 0.85 -2.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 19/02/16 06/02/15 21/02/14 07/02/13 17/02/12 22/02/11 11/02/10 -
Price 0.15 0.175 0.20 0.145 0.17 0.15 0.14 -
P/RPS 1.99 1.65 2.00 1.38 1.81 1.45 1.36 6.54%
P/EPS 90.76 22.61 26.61 13.52 16.83 12.61 11.38 41.32%
EY 1.10 4.42 3.76 7.40 5.94 7.93 8.79 -29.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.86 1.01 0.75 0.92 0.85 0.85 -2.50%

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