[JASKITA] YoY Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 34.33%
YoY- -30.98%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 62,120 54,696 45,692 47,344 52,428 50,560 47,592 4.53%
PBT 6,116 4,248 2,756 5,176 7,800 5,328 3,740 8.53%
Tax -1,876 -1,372 -764 -1,584 -2,596 -1,676 -1,280 6.57%
NP 4,240 2,876 1,992 3,592 5,204 3,652 2,460 9.49%
-
NP to SH 4,172 2,876 1,992 3,592 5,204 3,652 2,460 9.19%
-
Tax Rate 30.67% 32.30% 27.72% 30.60% 33.28% 31.46% 34.22% -
Total Cost 57,880 51,820 43,700 43,752 47,224 46,908 45,132 4.23%
-
Net Worth 62,398 58,958 59,714 57,382 55,180 51,767 48,588 4.25%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 62,398 58,958 59,714 57,382 55,180 51,767 48,588 4.25%
NOSH 453,478 449,375 452,727 44,900 44,862 19,978 19,967 68.24%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 6.83% 5.26% 4.36% 7.59% 9.93% 7.22% 5.17% -
ROE 6.69% 4.88% 3.34% 6.26% 9.43% 7.05% 5.06% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 13.70 12.17 10.09 105.44 116.86 253.08 238.35 -37.86%
EPS 0.92 0.64 0.44 8.00 11.60 18.28 12.32 -35.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1376 0.1312 0.1319 1.278 1.23 2.5912 2.4334 -38.03%
Adjusted Per Share Value based on latest NOSH - 44,900
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 13.76 12.11 10.12 10.48 11.61 11.20 10.54 4.54%
EPS 0.92 0.64 0.44 0.80 1.15 0.81 0.54 9.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1382 0.1306 0.1322 0.1271 0.1222 0.1146 0.1076 4.25%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.18 0.15 0.19 0.22 0.17 0.38 0.17 -
P/RPS 1.31 1.23 1.88 0.21 0.15 0.15 0.07 62.90%
P/EPS 19.57 23.44 43.18 2.75 1.47 2.08 1.38 55.54%
EY 5.11 4.27 2.32 36.36 68.24 48.11 72.47 -35.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.14 1.44 0.17 0.14 0.15 0.07 62.90%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 23/08/07 29/08/06 18/08/05 18/08/04 29/08/03 29/08/02 28/08/01 -
Price 0.16 0.13 0.16 0.24 0.20 0.39 0.23 -
P/RPS 1.17 1.07 1.59 0.23 0.17 0.15 0.10 50.64%
P/EPS 17.39 20.31 36.36 3.00 1.72 2.13 1.87 44.98%
EY 5.75 4.92 2.75 33.33 58.00 46.87 53.57 -31.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.99 1.21 0.19 0.16 0.15 0.09 53.09%

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