[JASKITA] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 22.89%
YoY- 56.09%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 46,375 51,239 48,787 42,471 36,720 35,907 36,137 4.24%
PBT 7,645 14,516 -1,524 3,347 2,061 3,402 3,614 13.28%
Tax -2,116 -3,697 187 -996 -555 -992 -1,098 11.54%
NP 5,529 10,819 -1,337 2,351 1,506 2,410 2,516 14.00%
-
NP to SH 5,539 10,861 -1,341 2,346 1,503 2,410 2,516 14.04%
-
Tax Rate 27.68% 25.47% - 29.76% 26.93% 29.16% 30.38% -
Total Cost 40,846 40,420 50,124 40,120 35,214 33,497 33,621 3.29%
-
Net Worth 73,988 68,307 57,528 59,868 58,935 58,554 56,452 4.60%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 73,988 68,307 57,528 59,868 58,935 58,554 56,452 4.60%
NOSH 450,325 448,801 446,999 451,153 455,454 446,296 44,928 46.78%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.92% 21.11% -2.74% 5.54% 4.10% 6.71% 6.96% -
ROE 7.49% 15.90% -2.33% 3.92% 2.55% 4.12% 4.46% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.30 11.42 10.91 9.41 8.06 8.05 80.43 -28.98%
EPS 1.23 2.42 -0.30 0.52 0.33 0.54 5.60 -22.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1643 0.1522 0.1287 0.1327 0.1294 0.1312 1.2565 -28.73%
Adjusted Per Share Value based on latest NOSH - 436,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.27 11.35 10.80 9.41 8.13 7.95 8.00 4.24%
EPS 1.23 2.41 -0.30 0.52 0.33 0.53 0.56 13.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1638 0.1513 0.1274 0.1326 0.1305 0.1297 0.125 4.60%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.14 0.11 0.15 0.16 0.13 0.27 0.26 -
P/RPS 1.36 0.96 1.37 1.70 1.61 3.36 0.32 27.24%
P/EPS 11.38 4.55 -50.00 30.77 39.39 50.00 4.64 16.11%
EY 8.79 22.00 -2.00 3.25 2.54 2.00 21.54 -13.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 1.17 1.21 1.00 2.06 0.21 26.21%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 23/02/09 25/02/08 16/02/07 28/02/06 28/02/05 20/02/04 -
Price 0.14 0.11 0.12 0.17 0.14 0.23 0.27 -
P/RPS 1.36 0.96 1.10 1.81 1.74 2.86 0.34 25.96%
P/EPS 11.38 4.55 -40.00 32.69 42.42 42.59 4.82 15.37%
EY 8.79 22.00 -2.50 3.06 2.36 2.35 20.74 -13.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 0.93 1.28 1.08 1.75 0.21 26.21%

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