[JASKITA] QoQ Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 32.16%
YoY- 16.72%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 49,332 53,860 50,560 46,360 48,413 50,110 47,592 2.41%
PBT 5,162 6,716 5,328 3,863 3,296 3,934 3,740 23.89%
Tax -1,718 -2,196 -1,676 -1,070 -1,182 -1,314 -1,280 21.61%
NP 3,444 4,520 3,652 2,793 2,113 2,620 2,460 25.06%
-
NP to SH 3,444 4,520 3,652 2,793 2,113 2,620 2,460 25.06%
-
Tax Rate 33.28% 32.70% 31.46% 27.70% 35.86% 33.40% 34.22% -
Total Cost 45,888 49,340 46,908 43,567 46,300 47,490 45,132 1.11%
-
Net Worth 53,919 40,086 51,767 50,807 49,930 49,324 48,588 7.16%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 53,919 40,086 51,767 50,807 49,930 49,324 48,588 7.16%
NOSH 45,310 20,043 19,978 19,978 19,987 19,969 19,967 72.42%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.98% 8.39% 7.22% 6.02% 4.37% 5.23% 5.17% -
ROE 6.39% 11.28% 7.05% 5.50% 4.23% 5.31% 5.06% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 108.88 268.72 253.08 232.05 242.22 250.93 238.35 -40.60%
EPS 7.67 10.00 18.28 13.98 10.57 13.12 12.32 -27.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 2.00 2.5912 2.5431 2.4981 2.47 2.4334 -37.84%
Adjusted Per Share Value based on latest NOSH - 19,966
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 10.97 11.98 11.25 10.31 10.77 11.15 10.59 2.37%
EPS 0.77 1.01 0.81 0.62 0.47 0.58 0.55 25.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1199 0.0892 0.1152 0.113 0.1111 0.1097 0.1081 7.13%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.18 0.36 0.38 0.28 0.25 0.20 0.17 -
P/RPS 0.17 0.13 0.15 0.12 0.10 0.08 0.07 80.38%
P/EPS 2.37 1.60 2.08 2.00 2.36 1.52 1.38 43.26%
EY 42.23 62.64 48.11 49.93 42.29 65.60 72.47 -30.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.18 0.15 0.11 0.10 0.08 0.07 65.98%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 28/11/02 29/08/02 30/05/02 25/02/02 20/11/01 28/08/01 -
Price 0.17 0.18 0.39 0.46 0.28 0.23 0.23 -
P/RPS 0.16 0.07 0.15 0.20 0.12 0.09 0.10 36.68%
P/EPS 2.24 0.80 2.13 3.29 2.65 1.75 1.87 12.75%
EY 44.71 125.28 46.87 30.39 37.76 57.04 53.57 -11.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.14 0.09 0.15 0.18 0.11 0.09 0.09 34.14%

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