[JASKITA] YoY 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- 13.37%
YoY- 227.9%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
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 12,755 11,397 12,830 14,628 12,388 16,182 11,324 2.00%
PBT 2,157 1,265 2,420 2,754 869 4,938 618 23.13%
Tax -402 -367 -651 -745 -292 -1,272 -168 15.63%
NP 1,755 898 1,769 2,009 577 3,666 450 25.43%
-
NP to SH 1,756 898 1,802 2,010 613 3,682 437 26.06%
-
Tax Rate 18.64% 29.01% 26.90% 27.05% 33.60% 25.76% 27.18% -
Total Cost 11,000 10,499 11,061 12,619 11,811 12,516 10,874 0.19%
-
Net Worth 86,493 83,379 79,513 73,387 66,641 57,789 57,989 6.88%
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 83,379 79,513 73,387 66,641 57,789 57,989 6.88%
NOSH 449,550 448,999 450,499 446,666 437,857 449,024 436,999 0.47%
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 13.76% 7.88% 13.79% 13.73% 4.66% 22.65% 3.97% -
ROE 2.03% 1.08% 2.27% 2.74% 0.92% 6.37% 0.75% -
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 2.84 2.54 2.85 3.27 2.83 3.60 2.59 1.54%
EPS 0.39 0.20 0.40 0.45 0.14 0.82 0.10 25.43%
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 2.82 2.52 2.84 3.24 2.74 3.58 2.51 1.95%
EPS 0.39 0.20 0.40 0.45 0.14 0.82 0.10 25.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1915 0.1846 0.1761 0.1625 0.1476 0.128 0.1284 6.88%
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 4.93 5.91 4.92 4.27 3.89 4.16 6.17 -3.66%
P/EPS 35.84 75.00 35.00 31.11 78.57 18.29 160.00 -22.05%
EY 2.79 1.33 2.86 3.21 1.27 5.47 0.63 28.11%
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 5.11 6.70 5.27 4.27 3.89 3.33 6.56 -4.07%
P/EPS 37.12 85.00 37.50 31.11 78.57 14.63 170.00 -22.38%
EY 2.69 1.18 2.67 3.21 1.27 6.83 0.59 28.74%
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