[JASKITA] YoY TTM Result on 30-Jun-2006 [#1]

Stock

[JASKITA] JASA KITA BHD

Announcement Date

29-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

30-Jun-2006 [#1]

Profit Trend

QoQ- 13.1%

YoY- 0.32%

Quarter Report

JASKITA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
TTM Result
Revenue	57,727	68,825	56,961	51,084	46,775	45,487	47,097	3.44%
YoY %	-16.12%	20.83%	11.50%	9.21%	2.83%	-3.42%	-	-
Horiz. %	122.57%	146.13%	120.94%	108.47%	99.32%	96.58%	100.00%	-
PBT	15,038	3,105	5,224	2,805	3,339	3,158	5,068	19.85%
YoY %	384.32%	-40.56%	86.24%	-15.99%	5.73%	-37.69%	-	-
Horiz. %	296.72%	61.27%	103.08%	55.35%	65.88%	62.31%	100.00%	-
Tax	-3,936	-993	-1,522	-883	-1,437	-922	-1,677	15.26%
YoY %	-296.37%	34.76%	-72.37%	38.55%	-55.86%	45.02%	-	-
Horiz. %	234.70%	59.21%	90.76%	52.65%	85.69%	54.98%	100.00%	-
NP	11,102	2,112	3,702	1,922	1,902	2,236	3,391	21.83%
YoY %	425.66%	-42.95%	92.61%	1.05%	-14.94%	-34.06%	-	-
Horiz. %	327.40%	62.28%	109.17%	56.68%	56.09%	65.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,177	2,130	3,684	1,908	1,902	2,236	3,391	21.97%
YoY %	424.74%	-42.18%	93.08%	0.32%	-14.94%	-34.06%	-	-
Horiz. %	329.61%	62.81%	108.64%	56.27%	56.09%	65.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.17%	31.98%	29.13%	31.48%	43.04%	29.20%	33.09%	-
YoY %	-18.17%	9.78%	-7.47%	-26.86%	47.40%	-11.76%	-	-
Horiz. %	79.09%	96.65%	88.03%	95.13%	130.07%	88.24%	100.00%	-
Total Cost	46,625	66,713	53,259	49,162	44,873	43,251	43,706	1.08%
YoY %	-30.11%	25.26%	8.33%	9.56%	3.75%	-1.04%	-	-
Horiz. %	106.68%	152.64%	121.86%	112.48%	102.67%	98.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	71,905	62,802	62,398	58,958	59,714	57,382	55,180	4.50%
YoY %	14.49%	0.65%	5.83%	-1.27%	4.06%	3.99%	-	-
Horiz. %	130.31%	113.81%	113.08%	106.85%	108.22%	103.99%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	71,905	62,802	62,398	58,958	59,714	57,382	55,180	4.50%
YoY %	14.49%	0.65%	5.83%	-1.27%	4.06%	3.99%	-	-
Horiz. %	130.31%	113.81%	113.08%	106.85%	108.22%	103.99%	100.00%	-
NOSH	450,256	452,794	453,478	449,375	452,727	44,900	44,862	46.81%
YoY %	-0.56%	-0.15%	0.91%	-0.74%	908.30%	0.08%	-	-
Horiz. %	1,003.65%	1,009.30%	1,010.83%	1,001.68%	1,009.15%	100.08%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	19.23%	3.07%	6.50%	3.76%	4.07%	4.92%	7.20%	-
YoY %	526.38%	-52.77%	72.87%	-7.62%	-17.28%	-31.67%	-	-
Horiz. %	267.08%	42.64%	90.28%	52.22%	56.53%	68.33%	100.00%	-
ROE	15.54%	3.39%	5.90%	3.24%	3.19%	3.90%	6.15%	-
YoY %	358.41%	-42.54%	82.10%	1.57%	-18.21%	-36.59%	-	-
Horiz. %	252.68%	55.12%	95.93%	52.68%	51.87%	63.41%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	12.82	15.20	12.56	11.37	10.33	101.31	104.98	-29.54%
YoY %	-15.66%	21.02%	10.47%	10.07%	-89.80%	-3.50%	-	-
Horiz. %	12.21%	14.48%	11.96%	10.83%	9.84%	96.50%	100.00%	-
EPS	2.48	0.47	0.81	0.42	0.42	4.98	7.56	-16.93%
YoY %	427.66%	-41.98%	92.86%	0.00%	-91.57%	-34.13%	-	-
Horiz. %	32.80%	6.22%	10.71%	5.56%	5.56%	65.87%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1597	0.1387	0.1376	0.1312	0.1319	1.278	1.23	-28.81%
YoY %	15.14%	0.80%	4.88%	-0.53%	-89.68%	3.90%	-	-
Horiz. %	12.98%	11.28%	11.19%	10.67%	10.72%	103.90%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 449,375
RPS	12.78	15.24	12.61	11.31	10.36	10.07	10.43	3.44%
YoY %	-16.14%	20.86%	11.49%	9.17%	2.88%	-3.45%	-	-
Horiz. %	122.53%	146.12%	120.90%	108.44%	99.33%	96.55%	100.00%	-
EPS	2.48	0.47	0.82	0.42	0.42	0.50	0.75	22.03%
YoY %	427.66%	-42.68%	95.24%	0.00%	-16.00%	-33.33%	-	-
Horiz. %	330.67%	62.67%	109.33%	56.00%	56.00%	66.67%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1592	0.1391	0.1382	0.1306	0.1322	0.1271	0.1222	4.50%
YoY %	14.45%	0.65%	5.82%	-1.21%	4.01%	4.01%	-	-
Horiz. %	130.28%	113.83%	113.09%	106.87%	108.18%	104.01%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	0.13	0.10	0.18	0.15	0.19	0.22	0.17	-
P/RPS	1.01	0.66	1.43	1.32	1.84	0.22	0.16	35.90%
YoY %	53.03%	-53.85%	8.33%	-28.26%	736.36%	37.50%	-	-
Horiz. %	631.25%	412.50%	893.75%	825.00%	1,150.00%	137.50%	100.00%	-
P/EPS	5.24	21.26	22.16	35.33	45.23	4.42	2.25	15.11%
YoY %	-75.35%	-4.06%	-37.28%	-21.89%	923.30%	96.44%	-	-
Horiz. %	232.89%	944.89%	984.89%	1,570.22%	2,010.22%	196.44%	100.00%	-
EY	19.10	4.70	4.51	2.83	2.21	22.64	44.46	-13.12%
YoY %	306.38%	4.21%	59.36%	28.05%	-90.24%	-49.08%	-	-
Horiz. %	42.96%	10.57%	10.14%	6.37%	4.97%	50.92%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.81	0.72	1.31	1.14	1.44	0.17	0.14	33.95%
YoY %	12.50%	-45.04%	14.91%	-20.83%	747.06%	21.43%	-	-
Horiz. %	578.57%	514.29%	935.71%	814.29%	1,028.57%	121.43%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	24/08/09	26/08/08	23/08/07	29/08/06	18/08/05	18/08/04	29/08/03	-
Price	0.14	0.12	0.16	0.13	0.16	0.24	0.20	-
P/RPS	1.09	0.79	1.27	1.14	1.55	0.24	0.19	33.76%
YoY %	37.97%	-37.80%	11.40%	-26.45%	545.83%	26.32%	-	-
Horiz. %	573.68%	415.79%	668.42%	600.00%	815.79%	126.32%	100.00%	-
P/EPS	5.64	25.51	19.70	30.62	38.08	4.82	2.65	13.40%
YoY %	-77.89%	29.49%	-35.66%	-19.59%	690.04%	81.89%	-	-
Horiz. %	212.83%	962.64%	743.40%	1,155.47%	1,436.98%	181.89%	100.00%	-
EY	17.73	3.92	5.08	3.27	2.63	20.75	37.79	-11.83%
YoY %	352.30%	-22.83%	55.35%	24.33%	-87.33%	-45.09%	-	-
Horiz. %	46.92%	10.37%	13.44%	8.65%	6.96%	54.91%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.88	0.87	1.16	0.99	1.21	0.19	0.16	32.82%
YoY %	1.15%	-25.00%	17.17%	-18.18%	536.84%	18.75%	-	-
Horiz. %	550.00%	543.75%	725.00%	618.75%	756.25%	118.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos