[JASKITA] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -28.33%
YoY- -37.63%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 62,294 54,696 48,829 48,960 53,698 45,692 47,170 20.35%
PBT 5,458 4,248 2,478 2,748 3,940 2,756 3,779 27.74%
Tax -1,656 -1,372 -731 -740 -1,128 -764 -1,535 5.18%
NP 3,802 2,876 1,747 2,008 2,812 1,992 2,244 42.07%
-
NP to SH 3,818 2,876 1,733 2,004 2,796 1,992 2,244 42.47%
-
Tax Rate 30.34% 32.30% 29.50% 26.93% 28.63% 27.72% 40.62% -
Total Cost 58,492 51,820 47,082 46,952 50,886 43,700 44,926 19.21%
-
Net Worth 60,860 58,958 58,534 58,935 60,384 59,714 59,039 2.04%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - 1,350 - - - - -
Div Payout % - - 77.95% - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 60,860 58,958 58,534 58,935 60,384 59,714 59,039 2.04%
NOSH 454,523 449,375 450,263 455,454 450,967 452,727 451,372 0.46%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 6.10% 5.26% 3.58% 4.10% 5.24% 4.36% 4.76% -
ROE 6.27% 4.88% 2.96% 3.40% 4.63% 3.34% 3.80% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.71 12.17 10.84 10.75 11.91 10.09 10.45 19.82%
EPS 0.84 0.64 0.39 0.44 0.62 0.44 0.50 41.27%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1339 0.1312 0.13 0.1294 0.1339 0.1319 0.1308 1.57%
Adjusted Per Share Value based on latest NOSH - 525,000
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 13.80 12.11 10.81 10.84 11.89 10.12 10.45 20.34%
EPS 0.85 0.64 0.38 0.44 0.62 0.44 0.50 42.39%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1348 0.1306 0.1296 0.1305 0.1337 0.1322 0.1307 2.07%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.14 0.15 0.12 0.13 0.14 0.19 0.21 -
P/RPS 1.02 1.23 1.11 1.21 1.18 1.88 2.01 -36.35%
P/EPS 16.67 23.44 31.18 29.55 22.58 43.18 42.24 -46.16%
EY 6.00 4.27 3.21 3.38 4.43 2.32 2.37 85.64%
DY 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.14 0.92 1.00 1.05 1.44 1.61 -24.77%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 30/05/06 28/02/06 23/11/05 18/08/05 31/05/05 -
Price 0.15 0.13 0.16 0.14 0.14 0.16 0.18 -
P/RPS 1.09 1.07 1.48 1.30 1.18 1.59 1.72 -26.20%
P/EPS 17.86 20.31 41.57 31.82 22.58 36.36 36.21 -37.54%
EY 5.60 4.92 2.41 3.14 4.43 2.75 2.76 60.20%
DY 0.00 0.00 1.88 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.99 1.23 1.08 1.05 1.21 1.38 -12.98%

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