[JASKITA] YoY Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -28.33%
YoY- -37.63%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 68,318 65,049 56,628 48,960 47,876 48,182 49,332 5.57%
PBT 19,354 -2,032 4,462 2,748 4,536 4,818 5,162 24.61%
Tax -4,929 249 -1,328 -740 -1,322 -1,464 -1,718 19.18%
NP 14,425 -1,782 3,134 2,008 3,213 3,354 3,444 26.93%
-
NP to SH 14,481 -1,788 3,128 2,004 3,213 3,354 3,444 27.01%
-
Tax Rate 25.47% - 29.76% 26.93% 29.14% 30.39% 33.28% -
Total Cost 53,893 66,831 53,493 46,952 44,662 44,828 45,888 2.71%
-
Net Worth 68,307 57,528 59,868 58,935 58,554 56,452 53,919 4.01%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 68,307 57,528 59,868 58,935 58,554 56,452 53,919 4.01%
NOSH 448,801 446,999 451,153 455,454 446,296 44,928 45,310 46.49%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 21.11% -2.74% 5.54% 4.10% 6.71% 6.96% 6.98% -
ROE 21.20% -3.11% 5.22% 3.40% 5.49% 5.94% 6.39% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.22 14.55 12.55 10.75 10.73 107.24 108.88 -27.93%
EPS 3.23 -0.40 0.69 0.44 0.72 7.47 7.67 -13.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.1287 0.1327 0.1294 0.1312 1.2565 1.19 -28.99%
Adjusted Per Share Value based on latest NOSH - 525,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 15.20 14.47 12.60 10.89 10.65 10.72 10.97 5.58%
EPS 3.22 -0.40 0.70 0.45 0.71 0.75 0.77 26.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1519 0.128 0.1332 0.1311 0.1303 0.1256 0.1199 4.01%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.11 0.15 0.16 0.13 0.27 0.26 0.18 -
P/RPS 0.72 1.03 1.27 1.21 2.52 0.24 0.17 27.17%
P/EPS 3.41 -37.50 23.08 29.55 37.50 3.48 2.37 6.24%
EY 29.33 -2.67 4.33 3.38 2.67 28.72 42.23 -5.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.17 1.21 1.00 2.06 0.21 0.15 29.84%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 25/02/08 16/02/07 28/02/06 28/02/05 20/02/04 26/02/03 -
Price 0.11 0.12 0.17 0.14 0.23 0.27 0.17 -
P/RPS 0.72 0.82 1.35 1.30 2.14 0.25 0.16 28.46%
P/EPS 3.41 -30.00 24.52 31.82 31.94 3.62 2.24 7.24%
EY 29.33 -3.33 4.08 3.14 3.13 27.65 44.71 -6.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.93 1.28 1.08 1.75 0.21 0.14 31.34%

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