[JASKITA] YoY Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -22.5%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 65,049 56,628 48,960 47,876 48,182 49,332 48,413 5.04%
PBT -2,032 4,462 2,748 4,536 4,818 5,162 3,296 -
Tax 249 -1,328 -740 -1,322 -1,464 -1,718 -1,182 -
NP -1,782 3,134 2,008 3,213 3,354 3,444 2,113 -
-
NP to SH -1,788 3,128 2,004 3,213 3,354 3,444 2,113 -
-
Tax Rate - 29.76% 26.93% 29.14% 30.39% 33.28% 35.86% -
Total Cost 66,831 53,493 46,952 44,662 44,828 45,888 46,300 6.30%
-
Net Worth 57,528 59,868 58,935 58,554 56,452 53,919 49,930 2.38%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 57,528 59,868 58,935 58,554 56,452 53,919 49,930 2.38%
NOSH 446,999 451,153 455,454 446,296 44,928 45,310 19,987 67.81%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -2.74% 5.54% 4.10% 6.71% 6.96% 6.98% 4.37% -
ROE -3.11% 5.22% 3.40% 5.49% 5.94% 6.39% 4.23% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.55 12.55 10.75 10.73 107.24 108.88 242.22 -37.40%
EPS -0.40 0.69 0.44 0.72 7.47 7.67 10.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1287 0.1327 0.1294 0.1312 1.2565 1.19 2.4981 -38.98%
Adjusted Per Share Value based on latest NOSH - 481,428
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 14.47 12.60 10.89 10.65 10.72 10.97 10.77 5.04%
EPS -0.40 0.70 0.45 0.71 0.75 0.77 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.128 0.1332 0.1311 0.1303 0.1256 0.1199 0.1111 2.38%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.15 0.16 0.13 0.27 0.26 0.18 0.25 -
P/RPS 1.03 1.27 1.21 2.52 0.24 0.17 0.10 47.47%
P/EPS -37.50 23.08 29.55 37.50 3.48 2.37 2.36 -
EY -2.67 4.33 3.38 2.67 28.72 42.23 42.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.21 1.00 2.06 0.21 0.15 0.10 50.64%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 16/02/07 28/02/06 28/02/05 20/02/04 26/02/03 25/02/02 -
Price 0.12 0.17 0.14 0.23 0.27 0.17 0.28 -
P/RPS 0.82 1.35 1.30 2.14 0.25 0.16 0.12 37.73%
P/EPS -30.00 24.52 31.82 31.94 3.62 2.24 2.65 -
EY -3.33 4.08 3.14 3.13 27.65 44.71 37.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.28 1.08 1.75 0.21 0.14 0.11 42.70%

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