[JASKITA] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -14.46%
YoY- -32.66%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 51,084 48,833 48,001 48,478 46,775 47,188 46,528 6.44%
PBT 2,805 2,432 2,603 2,989 3,339 3,944 3,602 -15.39%
Tax -883 -731 -1,205 -1,354 -1,437 -1,642 -1,069 -11.99%
NP 1,922 1,701 1,398 1,635 1,902 2,302 2,533 -16.85%
-
NP to SH 1,908 1,687 1,395 1,627 1,902 2,302 2,533 -17.25%
-
Tax Rate 31.48% 30.06% 46.29% 45.30% 43.04% 41.63% 29.68% -
Total Cost 49,162 47,132 46,603 46,843 44,873 44,886 43,995 7.70%
-
Net Worth 58,958 54,079 67,935 60,254 59,714 70,685 63,163 -4.50%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 58,958 54,079 67,935 60,254 59,714 70,685 63,163 -4.50%
NOSH 449,375 415,999 525,000 449,999 452,727 540,000 481,428 -4.50%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.76% 3.48% 2.91% 3.37% 4.07% 4.88% 5.44% -
ROE 3.24% 3.12% 2.05% 2.70% 3.19% 3.26% 4.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.37 11.74 9.14 10.77 10.33 8.74 9.66 11.51%
EPS 0.42 0.41 0.27 0.36 0.42 0.43 0.53 -14.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 0.13 0.1294 0.1339 0.1319 0.1309 0.1312 0.00%
Adjusted Per Share Value based on latest NOSH - 449,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 11.36 10.86 10.68 10.78 10.40 10.50 10.35 6.42%
EPS 0.42 0.38 0.31 0.36 0.42 0.51 0.56 -17.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.1203 0.1511 0.134 0.1328 0.1572 0.1405 -4.52%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.15 0.12 0.13 0.14 0.19 0.21 0.27 -
P/RPS 1.32 1.02 1.42 1.30 1.84 2.40 2.79 -39.36%
P/EPS 35.33 29.59 48.92 38.72 45.23 49.26 51.32 -22.08%
EY 2.83 3.38 2.04 2.58 2.21 2.03 1.95 28.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.92 1.00 1.05 1.44 1.60 2.06 -32.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 28/02/06 23/11/05 18/08/05 31/05/05 28/02/05 -
Price 0.13 0.16 0.14 0.14 0.16 0.18 0.23 -
P/RPS 1.14 1.36 1.53 1.30 1.55 2.06 2.38 -38.86%
P/EPS 30.62 39.45 52.69 38.72 38.08 42.22 43.71 -21.17%
EY 3.27 2.53 1.90 2.58 2.63 2.37 2.29 26.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.23 1.08 1.05 1.21 1.38 1.75 -31.66%

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