[JASKITA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -6.89%
YoY- -16.08%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 36,720 26,849 11,423 47,170 35,907 25,559 11,836 112.27%
PBT 2,061 1,970 689 3,779 3,402 2,925 1,294 36.26%
Tax -555 -564 -191 -1,535 -992 -852 -396 25.15%
NP 1,506 1,406 498 2,244 2,410 2,073 898 41.02%
-
NP to SH 1,503 1,398 498 2,244 2,410 2,073 898 40.83%
-
Tax Rate 26.93% 28.63% 27.72% 40.62% 29.16% 29.13% 30.60% -
Total Cost 35,214 25,443 10,925 44,926 33,497 23,486 10,938 117.56%
-
Net Worth 58,935 60,384 59,714 59,039 58,554 58,642 57,382 1.79%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 58,935 60,384 59,714 59,039 58,554 58,642 57,382 1.79%
NOSH 455,454 450,967 452,727 451,372 446,296 44,967 44,900 366.62%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.10% 5.24% 4.36% 4.76% 6.71% 8.11% 7.59% -
ROE 2.55% 2.32% 0.83% 3.80% 4.12% 3.54% 1.56% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.06 5.95 2.52 10.45 8.05 56.84 26.36 -54.51%
EPS 0.33 0.31 0.11 0.50 0.54 4.61 2.00 -69.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1294 0.1339 0.1319 0.1308 0.1312 1.3041 1.278 -78.18%
Adjusted Per Share Value based on latest NOSH - 540,000
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.13 5.95 2.53 10.45 7.95 5.66 2.62 112.30%
EPS 0.33 0.31 0.11 0.50 0.53 0.46 0.20 39.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1305 0.1337 0.1322 0.1307 0.1297 0.1299 0.1271 1.77%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.13 0.14 0.19 0.21 0.27 0.21 0.22 -
P/RPS 1.61 2.35 7.53 2.01 3.36 0.37 0.83 55.34%
P/EPS 39.39 45.16 172.73 42.24 50.00 4.56 11.00 133.51%
EY 2.54 2.21 0.58 2.37 2.00 21.95 9.09 -57.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.05 1.44 1.61 2.06 0.16 0.17 224.81%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 23/11/05 18/08/05 31/05/05 28/02/05 23/11/04 18/08/04 -
Price 0.14 0.14 0.16 0.18 0.23 2.58 0.24 -
P/RPS 1.74 2.35 6.34 1.72 2.86 4.54 0.91 53.87%
P/EPS 42.42 45.16 145.45 36.21 42.59 55.97 12.00 131.52%
EY 2.36 2.21 0.69 2.76 2.35 1.79 8.33 -56.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.05 1.21 1.38 1.75 1.98 0.19 217.49%

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