[JASKITA] YoY TTM 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- 24.17%
YoY- -41.62%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 57,736 56,183 60,418 59,462 64,712 61,421 54,584 0.93%
PBT 6,889 8,336 9,850 9,998 16,463 -114 3,718 10.81%
Tax -2,206 -2,219 -2,610 -2,851 -4,225 -213 -1,172 11.10%
NP 4,683 6,117 7,240 7,147 12,238 -327 2,546 10.68%
-
NP to SH 4,665 6,117 7,292 7,178 12,296 -327 2,530 10.72%
-
Tax Rate 32.02% 26.62% 26.50% 28.52% 25.66% - 31.52% -
Total Cost 53,053 50,066 53,178 52,315 52,474 61,748 52,038 0.32%
-
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 8.11% 10.89% 11.98% 12.02% 18.91% -0.53% 4.66% -
ROE 5.39% 7.34% 9.17% 9.78% 18.45% -0.57% 4.36% -
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 12.84 12.51 13.41 13.31 14.78 13.68 12.49 0.46%
EPS 1.04 1.36 1.62 1.61 2.81 -0.07 0.58 10.21%
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 12.79 12.44 13.38 13.17 14.33 13.60 12.09 0.94%
EPS 1.03 1.35 1.61 1.59 2.72 -0.07 0.56 10.67%
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 1.09 1.20 1.04 1.05 0.74 1.10 1.28 -2.64%
P/EPS 13.49 11.01 8.65 8.71 3.92 -205.97 27.64 -11.25%
EY 7.41 9.08 11.56 11.48 25.53 -0.49 3.62 12.66%
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 1.13 1.36 1.12 1.05 0.74 0.88 1.36 -3.03%
P/EPS 13.97 12.48 9.27 8.71 3.92 -164.78 29.36 -11.63%
EY 7.16 8.01 10.79 11.48 25.53 -0.61 3.41 13.14%
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