[JASKITA] YoY Annualized Quarter 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- 15.42%
YoY- -9.71%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 65,210 62,294 53,698 51,118 56,176 53,860 50,110 4.48%
PBT -12,924 5,458 3,940 5,850 6,798 6,716 3,934 -
Tax 2,918 -1,656 -1,128 -1,704 -2,206 -2,196 -1,314 -
NP -10,006 3,802 2,812 4,146 4,592 4,520 2,620 -
-
NP to SH -10,046 3,818 2,796 4,146 4,592 4,520 2,620 -
-
Tax Rate - 30.34% 28.63% 29.13% 32.45% 32.70% 33.40% -
Total Cost 75,216 58,492 50,886 46,972 51,584 49,340 47,490 7.96%
-
Net Worth 55,701 60,860 60,384 58,642 56,346 40,086 49,324 2.04%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 55,701 60,860 60,384 58,642 56,346 40,086 49,324 2.04%
NOSH 448,482 454,523 450,967 44,967 45,019 20,043 19,969 67.93%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -15.34% 6.10% 5.24% 8.11% 8.17% 8.39% 5.23% -
ROE -18.04% 6.27% 4.63% 7.07% 8.15% 11.28% 5.31% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.54 13.71 11.91 113.68 124.78 268.72 250.93 -37.78%
EPS -2.24 0.84 0.62 9.22 10.20 10.00 13.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1242 0.1339 0.1339 1.3041 1.2516 2.00 2.47 -39.23%
Adjusted Per Share Value based on latest NOSH - 45,019
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.51 13.86 11.94 11.37 12.50 11.98 11.15 4.48%
EPS -2.23 0.85 0.62 0.92 1.02 1.01 0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1239 0.1354 0.1343 0.1304 0.1253 0.0892 0.1097 2.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.16 0.14 0.14 0.21 0.19 0.36 0.20 -
P/RPS 1.10 1.02 1.18 0.18 0.15 0.13 0.08 54.74%
P/EPS -7.14 16.67 22.58 2.28 1.86 1.60 1.52 -
EY -14.00 6.00 4.43 43.90 53.68 62.64 65.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.05 1.05 0.16 0.15 0.18 0.08 58.91%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 23/11/05 23/11/04 17/11/03 28/11/02 20/11/01 -
Price 0.15 0.15 0.14 2.58 0.23 0.18 0.23 -
P/RPS 1.03 1.09 1.18 2.27 0.18 0.07 0.09 50.09%
P/EPS -6.70 17.86 22.58 27.98 2.25 0.80 1.75 -
EY -14.93 5.60 4.43 3.57 44.35 125.28 57.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.12 1.05 1.98 0.18 0.09 0.09 54.17%

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