[JASKITA] QoQ TTM 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- 40.0%
YoY- 7.18%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 47,049 48,235 47,102 46,360 46,828 47,050 45,589 2.11%
PBT 5,263 5,254 4,260 3,863 3,037 3,364 3,529 30.43%
Tax -1,472 -1,511 -1,214 -1,070 -1,042 -1,138 -1,145 18.17%
NP 3,791 3,743 3,046 2,793 1,995 2,226 2,384 36.12%
-
NP to SH 3,791 3,743 3,046 2,793 1,995 2,226 2,384 36.12%
-
Tax Rate 27.97% 28.76% 28.50% 27.70% 34.31% 33.83% 32.45% -
Total Cost 43,258 44,492 44,056 43,567 44,833 44,824 43,205 0.08%
-
Net Worth 54,910 39,771 39,956 50,777 49,780 49,329 48,588 8.47%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 500 500 500 -
Div Payout % - - - - 25.06% 22.46% 20.97% -
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 54,910 39,771 39,956 50,777 49,780 49,329 48,588 8.47%
NOSH 46,142 19,885 19,978 19,966 19,927 19,971 19,967 74.52%
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 8.06% 7.76% 6.47% 6.02% 4.26% 4.73% 5.23% -
ROE 6.90% 9.41% 7.62% 5.50% 4.01% 4.51% 4.91% -
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 101.96 242.56 235.77 232.18 234.99 235.59 228.32 -41.49%
EPS 8.22 18.82 15.25 13.99 10.01 11.15 11.94 -21.97%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 2.50 -
NAPS 1.19 2.00 2.00 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 10.47 10.73 10.48 10.31 10.42 10.47 10.14 2.15%
EPS 0.84 0.83 0.68 0.62 0.44 0.50 0.53 35.82%
DPS 0.00 0.00 0.00 0.00 0.11 0.11 0.11 -
NAPS 0.1221 0.0885 0.0889 0.113 0.1107 0.1097 0.1081 8.43%
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 0.18 0.15 0.16 0.12 0.11 0.08 0.07 87.37%
P/EPS 2.19 1.91 2.49 2.00 2.50 1.79 1.42 33.38%
EY 45.64 52.28 40.12 49.96 40.05 55.73 70.23 -24.91%
DY 0.00 0.00 0.00 0.00 10.00 12.50 14.71 -
P/NAPS 0.15 0.18 0.19 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 0.17 0.07 0.17 0.20 0.12 0.10 0.10 42.30%
P/EPS 2.07 0.96 2.56 3.29 2.80 2.06 1.93 4.76%
EY 48.33 104.57 39.09 30.41 35.75 48.46 51.91 -4.63%
DY 0.00 0.00 0.00 0.00 8.93 10.87 10.87 -
P/NAPS 0.14 0.09 0.20 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