[JASKITA] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -11.76%
YoY- 1.59%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 62,294 53,698 51,118 56,176 53,860 50,110 48,536 4.24%
PBT 5,458 3,940 5,850 6,798 6,716 3,934 4,908 1.78%
Tax -1,656 -1,128 -1,704 -2,206 -2,196 -1,314 -1,528 1.34%
NP 3,802 2,812 4,146 4,592 4,520 2,620 3,380 1.97%
-
NP to SH 3,818 2,796 4,146 4,592 4,520 2,620 3,380 2.05%
-
Tax Rate 30.34% 28.63% 29.13% 32.45% 32.70% 33.40% 31.13% -
Total Cost 58,492 50,886 46,972 51,584 49,340 47,490 45,156 4.40%
-
Net Worth 60,860 60,384 58,642 56,346 40,086 49,324 48,512 3.84%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 60,860 60,384 58,642 56,346 40,086 49,324 48,512 3.84%
NOSH 454,523 450,967 44,967 45,019 20,043 19,969 19,882 68.42%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.10% 5.24% 8.11% 8.17% 8.39% 5.23% 6.96% -
ROE 6.27% 4.63% 7.07% 8.15% 11.28% 5.31% 6.97% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 13.71 11.91 113.68 124.78 268.72 250.93 244.12 -38.10%
EPS 0.84 0.62 9.22 10.20 10.00 13.12 17.00 -39.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1339 0.1339 1.3041 1.2516 2.00 2.47 2.44 -38.34%
Adjusted Per Share Value based on latest NOSH - 45,227
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 13.86 11.94 11.37 12.50 11.98 11.15 10.80 4.24%
EPS 0.85 0.62 0.92 1.02 1.01 0.58 0.75 2.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1354 0.1343 0.1304 0.1253 0.0892 0.1097 0.1079 3.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.14 0.14 0.21 0.19 0.36 0.20 0.28 -
P/RPS 1.02 1.18 0.18 0.15 0.13 0.08 0.11 44.91%
P/EPS 16.67 22.58 2.28 1.86 1.60 1.52 1.65 47.00%
EY 6.00 4.43 43.90 53.68 62.64 65.60 60.71 -31.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.05 0.16 0.15 0.18 0.08 0.11 45.62%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 23/11/05 23/11/04 17/11/03 28/11/02 20/11/01 28/11/00 -
Price 0.15 0.14 2.58 0.23 0.18 0.23 0.30 -
P/RPS 1.09 1.18 2.27 0.18 0.07 0.09 0.12 44.42%
P/EPS 17.86 22.58 27.98 2.25 0.80 1.75 1.76 47.11%
EY 5.60 4.43 3.57 44.35 125.28 57.04 56.67 -31.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.05 1.98 0.18 0.09 0.09 0.12 45.07%

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