[JASKITA] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 9.58%
YoY- -2.59%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 42,471 36,720 35,907 36,137 36,999 36,310 35,745 2.91%
PBT 3,347 2,061 3,402 3,614 3,872 2,472 3,286 0.30%
Tax -996 -555 -992 -1,098 -1,289 -887 -1,090 -1.49%
NP 2,351 1,506 2,410 2,516 2,583 1,585 2,196 1.14%
-
NP to SH 2,346 1,503 2,410 2,516 2,583 1,585 2,196 1.10%
-
Tax Rate 29.76% 26.93% 29.16% 30.38% 33.29% 35.88% 33.17% -
Total Cost 40,120 35,214 33,497 33,621 34,416 34,725 33,549 3.02%
-
Net Worth 59,868 58,935 58,554 56,452 53,919 49,930 48,711 3.49%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 59,868 58,935 58,554 56,452 53,919 49,930 48,711 3.49%
NOSH 451,153 455,454 446,296 44,928 45,310 19,987 19,963 68.10%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.54% 4.10% 6.71% 6.96% 6.98% 4.37% 6.14% -
ROE 3.92% 2.55% 4.12% 4.46% 4.79% 3.17% 4.51% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.41 8.06 8.05 80.43 81.66 181.66 179.05 -38.78%
EPS 0.52 0.33 0.54 5.60 5.75 7.93 11.00 -39.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.1294 0.1312 1.2565 1.19 2.4981 2.44 -38.43%
Adjusted Per Share Value based on latest NOSH - 44,897
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 9.41 8.13 7.95 8.00 8.19 8.04 7.92 2.91%
EPS 0.52 0.33 0.53 0.56 0.57 0.35 0.49 0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1326 0.1305 0.1297 0.125 0.1194 0.1106 0.1079 3.49%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.16 0.13 0.27 0.26 0.18 0.25 0.26 -
P/RPS 1.70 1.61 3.36 0.32 0.22 0.14 0.15 49.84%
P/EPS 30.77 39.39 50.00 4.64 3.16 3.15 2.36 53.38%
EY 3.25 2.54 2.00 21.54 31.67 31.72 42.31 -34.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.00 2.06 0.21 0.15 0.10 0.11 49.10%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 28/02/06 28/02/05 20/02/04 26/02/03 25/02/02 28/02/01 -
Price 0.17 0.14 0.23 0.27 0.17 0.28 0.22 -
P/RPS 1.81 1.74 2.86 0.34 0.21 0.15 0.12 57.15%
P/EPS 32.69 42.42 42.59 4.82 2.98 3.53 2.00 59.27%
EY 3.06 2.36 2.35 20.74 33.53 28.32 50.00 -37.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.08 1.75 0.21 0.14 0.11 0.09 55.62%

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