[JASKITA] YoY 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- -71.32%
YoY- 53.18%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
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 16,182 11,324 9,871 10,348 8,049 10,069 11,255 6.23%
PBT 4,938 618 91 477 215 514 505 46.20%
Tax -1,272 -168 9 -140 5 -191 -230 32.96%
NP 3,666 450 100 337 220 323 275 53.95%
-
NP to SH 3,682 437 105 337 220 323 275 54.06%
-
Tax Rate 25.76% 27.18% -9.89% 29.35% -2.33% 37.16% 45.54% -
Total Cost 12,516 10,874 9,771 10,011 7,829 9,746 10,980 2.20%
-
Net Worth 57,789 57,989 67,935 63,163 56,414 54,910 49,780 2.51%
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 57,789 57,989 67,935 63,163 56,414 54,910 49,780 2.51%
NOSH 449,024 436,999 525,000 481,428 44,897 46,142 19,927 68.02%
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 22.65% 3.97% 1.01% 3.26% 2.73% 3.21% 2.44% -
ROE 6.37% 0.75% 0.15% 0.53% 0.39% 0.59% 0.55% -
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 3.60 2.59 1.88 2.15 17.93 21.82 56.48 -36.78%
EPS 0.82 0.10 0.02 0.07 0.49 0.70 1.38 -8.30%
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 3.58 2.51 2.19 2.29 1.78 2.23 2.49 6.23%
EPS 0.82 0.10 0.02 0.07 0.05 0.07 0.06 54.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.128 0.1284 0.1504 0.1399 0.1249 0.1216 0.1102 2.52%
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 4.16 6.17 6.91 12.56 1.45 0.82 0.44 45.38%
P/EPS 18.29 160.00 650.00 385.71 53.06 25.71 18.12 0.15%
EY 5.47 0.63 0.15 0.26 1.88 3.89 5.52 -0.15%
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 3.33 6.56 7.45 10.70 1.51 0.78 0.50 37.14%
P/EPS 14.63 170.00 700.00 328.57 55.10 24.29 20.29 -5.30%
EY 6.83 0.59 0.14 0.30 1.81 4.12 4.93 5.58%
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