[JASKITA] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 8.05%
YoY- -19.31%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 46,775 47,188 46,528 44,229 45,487 46,758 45,768 1.46%
PBT 3,339 3,944 3,602 3,340 3,158 3,814 4,192 -14.08%
Tax -1,437 -1,642 -1,069 -924 -922 -1,175 -1,301 6.85%
NP 1,902 2,302 2,533 2,416 2,236 2,639 2,891 -24.37%
-
NP to SH 1,902 2,302 2,533 2,416 2,236 2,639 2,891 -24.37%
-
Tax Rate 43.04% 41.63% 29.68% 27.66% 29.20% 30.81% 31.04% -
Total Cost 44,873 44,886 43,995 41,813 43,251 44,119 42,877 3.08%
-
Net Worth 59,714 70,685 63,163 58,709 57,382 57,354 56,414 3.86%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 59,714 70,685 63,163 58,709 57,382 57,354 56,414 3.86%
NOSH 452,727 540,000 481,428 45,019 44,900 45,555 44,897 367.40%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.07% 4.88% 5.44% 5.46% 4.92% 5.64% 6.32% -
ROE 3.19% 3.26% 4.01% 4.12% 3.90% 4.60% 5.12% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.33 8.74 9.66 98.24 101.31 102.64 101.94 -78.29%
EPS 0.42 0.43 0.53 5.37 4.98 5.79 6.44 -83.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1319 0.1309 0.1312 1.3041 1.278 1.259 1.2565 -77.77%
Adjusted Per Share Value based on latest NOSH - 45,019
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 10.40 10.50 10.35 9.84 10.12 10.40 10.18 1.43%
EPS 0.42 0.51 0.56 0.54 0.50 0.59 0.64 -24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1328 0.1572 0.1405 0.1306 0.1276 0.1276 0.1255 3.84%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.19 0.21 0.27 0.21 0.22 0.28 0.26 -
P/RPS 1.84 2.40 2.79 0.21 0.22 0.27 0.26 269.04%
P/EPS 45.23 49.26 51.32 3.91 4.42 4.83 4.04 401.19%
EY 2.21 2.03 1.95 25.56 22.64 20.69 24.77 -80.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.60 2.06 0.16 0.17 0.22 0.21 261.35%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 18/08/05 31/05/05 28/02/05 23/11/04 18/08/04 02/06/04 20/02/04 -
Price 0.16 0.18 0.23 2.58 0.24 0.26 0.27 -
P/RPS 1.55 2.06 2.38 2.63 0.24 0.25 0.26 229.13%
P/EPS 38.08 42.22 43.71 48.08 4.82 4.49 4.19 336.08%
EY 2.63 2.37 2.29 2.08 20.75 22.28 23.85 -77.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.38 1.75 1.98 0.19 0.21 0.21 221.74%

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