[JASKITA] QoQ Annualized Quarter Result on 30-Jun-2005 [#1]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
18-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -11.23%
YoY- -44.54%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 48,829 48,960 53,698 45,692 47,170 47,876 51,118 -3.01%
PBT 2,478 2,748 3,940 2,756 3,779 4,536 5,850 -43.62%
Tax -731 -740 -1,128 -764 -1,535 -1,322 -1,704 -43.14%
NP 1,747 2,008 2,812 1,992 2,244 3,213 4,146 -43.82%
-
NP to SH 1,733 2,004 2,796 1,992 2,244 3,213 4,146 -44.12%
-
Tax Rate 29.50% 26.93% 28.63% 27.72% 40.62% 29.14% 29.13% -
Total Cost 47,082 46,952 50,886 43,700 44,926 44,662 46,972 0.15%
-
Net Worth 58,534 58,935 60,384 59,714 59,039 58,554 58,642 -0.12%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 1,350 - - - - - - -
Div Payout % 77.95% - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 58,534 58,935 60,384 59,714 59,039 58,554 58,642 -0.12%
NOSH 450,263 455,454 450,967 452,727 451,372 446,296 44,967 365.21%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.58% 4.10% 5.24% 4.36% 4.76% 6.71% 8.11% -
ROE 2.96% 3.40% 4.63% 3.34% 3.80% 5.49% 7.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.84 10.75 11.91 10.09 10.45 10.73 113.68 -79.15%
EPS 0.39 0.44 0.62 0.44 0.50 0.72 9.22 -87.88%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1294 0.1339 0.1319 0.1308 0.1312 1.3041 -78.53%
Adjusted Per Share Value based on latest NOSH - 452,727
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 10.81 10.84 11.89 10.12 10.45 10.60 11.32 -3.02%
EPS 0.38 0.44 0.62 0.44 0.50 0.71 0.92 -44.56%
DPS 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1296 0.1305 0.1337 0.1322 0.1307 0.1297 0.1299 -0.15%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.12 0.13 0.14 0.19 0.21 0.27 0.21 -
P/RPS 1.11 1.21 1.18 1.88 2.01 2.52 0.18 236.65%
P/EPS 31.18 29.55 22.58 43.18 42.24 37.50 2.28 472.77%
EY 3.21 3.38 4.43 2.32 2.37 2.67 43.90 -82.54%
DY 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 1.05 1.44 1.61 2.06 0.16 221.29%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 23/11/05 18/08/05 31/05/05 28/02/05 23/11/04 -
Price 0.16 0.14 0.14 0.16 0.18 0.23 2.58 -
P/RPS 1.48 1.30 1.18 1.59 1.72 2.14 2.27 -24.83%
P/EPS 41.57 31.82 22.58 36.36 36.21 31.94 27.98 30.23%
EY 2.41 3.14 4.43 2.75 2.76 3.13 3.57 -23.06%
DY 1.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.08 1.05 1.21 1.38 1.75 1.98 -27.21%

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