[JASKITA] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 8.05%
YoY- -19.31%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 56,563 53,131 48,478 44,229 47,788 48,235 47,050 3.11%
PBT -4,434 3,191 2,989 3,340 4,491 5,254 3,364 -
Tax 891 -995 -1,354 -924 -1,497 -1,511 -1,138 -
NP -3,543 2,196 1,635 2,416 2,994 3,743 2,226 -
-
NP to SH -3,572 2,198 1,627 2,416 2,994 3,743 2,226 -
-
Tax Rate - 31.18% 45.30% 27.66% 33.33% 28.76% 33.83% -
Total Cost 60,106 50,935 46,843 41,813 44,794 44,492 44,824 5.00%
-
Net Worth 55,807 61,285 60,254 58,709 56,606 39,771 49,329 2.07%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - 500 -
Div Payout % - - - - - - 22.46% -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 55,807 61,285 60,254 58,709 56,606 39,771 49,329 2.07%
NOSH 449,333 457,692 449,999 45,019 45,227 19,885 19,971 67.98%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -6.26% 4.13% 3.37% 5.46% 6.27% 7.76% 4.73% -
ROE -6.40% 3.59% 2.70% 4.12% 5.29% 9.41% 4.51% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 12.59 11.61 10.77 98.24 105.66 242.56 235.59 -38.61%
EPS -0.79 0.48 0.36 5.37 6.62 18.82 11.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.1242 0.1339 0.1339 1.3041 1.2516 2.00 2.47 -39.23%
Adjusted Per Share Value based on latest NOSH - 45,019
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 12.53 11.77 10.74 9.79 10.58 10.68 10.42 3.11%
EPS -0.79 0.49 0.36 0.54 0.66 0.83 0.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.11 -
NAPS 0.1236 0.1357 0.1334 0.13 0.1254 0.0881 0.1092 2.08%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 0.16 0.14 0.14 0.21 0.19 0.36 0.20 -
P/RPS 1.27 1.21 1.30 0.21 0.18 0.15 0.08 58.49%
P/EPS -20.13 29.15 38.72 3.91 2.87 1.91 1.79 -
EY -4.97 3.43 2.58 25.56 34.84 52.28 55.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 12.50 -
P/NAPS 1.29 1.05 1.05 0.16 0.15 0.18 0.08 58.91%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 23/11/05 23/11/04 17/11/03 28/11/02 20/11/01 -
Price 0.15 0.15 0.14 2.58 0.23 0.18 0.23 -
P/RPS 1.19 1.29 1.30 2.63 0.22 0.07 0.10 51.06%
P/EPS -18.87 31.23 38.72 48.08 3.47 0.96 2.06 -
EY -5.30 3.20 2.58 2.08 28.78 104.57 48.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.87 -
P/NAPS 1.21 1.12 1.05 1.98 0.18 0.09 0.09 54.17%

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