[JASKITA] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 34.33%
YoY- -30.98%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 47,170 47,876 51,118 47,344 46,792 48,182 56,176 -10.98%
PBT 3,779 4,536 5,850 5,176 3,781 4,818 6,798 -32.36%
Tax -1,535 -1,322 -1,704 -1,584 -1,107 -1,464 -2,206 -21.45%
NP 2,244 3,213 4,146 3,592 2,674 3,354 4,592 -37.93%
-
NP to SH 2,244 3,213 4,146 3,592 2,674 3,354 4,592 -37.93%
-
Tax Rate 40.62% 29.14% 29.13% 30.60% 29.28% 30.39% 32.45% -
Total Cost 44,926 44,662 46,972 43,752 44,118 44,828 51,584 -8.79%
-
Net Worth 59,039 58,554 58,642 57,382 5,655 56,452 56,346 3.15%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 59,039 58,554 58,642 57,382 5,655 56,452 56,346 3.15%
NOSH 451,372 446,296 44,967 44,900 44,957 44,928 45,019 364.31%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 4.76% 6.71% 8.11% 7.59% 5.71% 6.96% 8.17% -
ROE 3.80% 5.49% 7.07% 6.26% 47.28% 5.94% 8.15% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.45 10.73 113.68 105.44 104.08 107.24 124.78 -80.82%
EPS 0.50 0.72 9.22 8.00 0.59 7.47 10.20 -86.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1308 0.1312 1.3041 1.278 0.1258 1.2565 1.2516 -77.78%
Adjusted Per Share Value based on latest NOSH - 44,900
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 10.45 10.60 11.32 10.48 10.36 10.67 12.44 -10.96%
EPS 0.50 0.71 0.92 0.80 0.59 0.74 1.02 -37.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1307 0.1297 0.1299 0.1271 0.0125 0.125 0.1248 3.12%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.21 0.27 0.21 0.22 0.28 0.26 0.19 -
P/RPS 2.01 2.52 0.18 0.21 0.27 0.24 0.15 463.27%
P/EPS 42.24 37.50 2.28 2.75 4.71 3.48 1.86 700.41%
EY 2.37 2.67 43.90 36.36 21.24 28.72 53.68 -87.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 2.06 0.16 0.17 2.23 0.21 0.15 385.88%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 23/11/04 18/08/04 02/06/04 20/02/04 17/11/03 -
Price 0.18 0.23 2.58 0.24 0.26 0.27 0.23 -
P/RPS 1.72 2.14 2.27 0.23 0.25 0.25 0.18 349.68%
P/EPS 36.21 31.94 27.98 3.00 4.37 3.62 2.25 536.35%
EY 2.76 3.13 3.57 33.33 22.88 27.65 44.35 -84.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.75 1.98 0.19 2.07 0.21 0.18 288.32%

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