[JASKITA] QoQ TTM 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- -17.38%
YoY- -14.94%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 48,833 48,001 48,478 46,775 47,188 46,528 44,229 6.83%
PBT 2,432 2,603 2,989 3,339 3,944 3,602 3,340 -19.07%
Tax -731 -1,205 -1,354 -1,437 -1,642 -1,069 -924 -14.47%
NP 1,701 1,398 1,635 1,902 2,302 2,533 2,416 -20.87%
-
NP to SH 1,687 1,395 1,627 1,902 2,302 2,533 2,416 -21.31%
-
Tax Rate 30.06% 46.29% 45.30% 43.04% 41.63% 29.68% 27.66% -
Total Cost 47,132 46,603 46,843 44,873 44,886 43,995 41,813 8.31%
-
Net Worth 54,079 67,935 60,254 59,714 70,685 63,163 58,709 -5.33%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 54,079 67,935 60,254 59,714 70,685 63,163 58,709 -5.33%
NOSH 415,999 525,000 449,999 452,727 540,000 481,428 45,019 340.94%
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 3.48% 2.91% 3.37% 4.07% 4.88% 5.44% 5.46% -
ROE 3.12% 2.05% 2.70% 3.19% 3.26% 4.01% 4.12% -
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 11.74 9.14 10.77 10.33 8.74 9.66 98.24 -75.76%
EPS 0.41 0.27 0.36 0.42 0.43 0.53 5.37 -82.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1294 0.1339 0.1319 0.1309 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 10.86 10.68 10.78 10.40 10.50 10.35 9.84 6.80%
EPS 0.38 0.31 0.36 0.42 0.51 0.56 0.54 -20.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1203 0.1511 0.134 0.1328 0.1572 0.1405 0.1306 -5.33%
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 1.02 1.42 1.30 1.84 2.40 2.79 0.21 187.08%
P/EPS 29.59 48.92 38.72 45.23 49.26 51.32 3.91 285.93%
EY 3.38 2.04 2.58 2.21 2.03 1.95 25.56 -74.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.00 1.05 1.44 1.60 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 1.36 1.53 1.30 1.55 2.06 2.38 2.63 -35.60%
P/EPS 39.45 52.69 38.72 38.08 42.22 43.71 48.08 -12.36%
EY 2.53 1.90 2.58 2.63 2.37 2.29 2.08 13.96%
DY 0.00 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