[JASKITA] YoY TTM Result on 31-Dec-2005 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- -14.26%
YoY- -44.93%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 64,712 61,421 54,584 48,001 46,528 45,768 47,049 5.45%
PBT 16,463 -114 3,718 2,603 3,602 4,192 5,263 20.91%
Tax -4,225 -213 -1,172 -1,205 -1,069 -1,301 -1,472 19.19%
NP 12,238 -327 2,546 1,398 2,533 2,891 3,791 21.54%
-
NP to SH 12,296 -327 2,530 1,395 2,533 2,891 3,791 21.64%
-
Tax Rate 25.66% - 31.52% 46.29% 29.68% 31.04% 27.97% -
Total Cost 52,474 61,748 52,038 46,603 43,995 42,877 43,258 3.26%
-
Net Worth 66,641 57,789 57,989 67,935 63,163 56,414 54,910 3.27%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 66,641 57,789 57,989 67,935 63,163 56,414 54,910 3.27%
NOSH 437,857 449,024 436,999 525,000 481,428 44,897 46,142 45.45%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 18.91% -0.53% 4.66% 2.91% 5.44% 6.32% 8.06% -
ROE 18.45% -0.57% 4.36% 2.05% 4.01% 5.12% 6.90% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 14.78 13.68 12.49 9.14 9.66 101.94 101.96 -27.50%
EPS 2.81 -0.07 0.58 0.27 0.53 6.44 8.22 -16.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.1287 0.1327 0.1294 0.1312 1.2565 1.19 -28.99%
Adjusted Per Share Value based on latest NOSH - 525,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 14.39 13.66 12.14 10.68 10.35 10.18 10.47 5.43%
EPS 2.74 -0.07 0.56 0.31 0.56 0.64 0.84 21.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.1285 0.129 0.1511 0.1405 0.1255 0.1221 3.27%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.11 0.15 0.16 0.13 0.27 0.26 0.18 -
P/RPS 0.74 1.10 1.28 1.42 2.79 0.26 0.18 26.54%
P/EPS 3.92 -205.97 27.64 48.92 51.32 4.04 2.19 10.17%
EY 25.53 -0.49 3.62 2.04 1.95 24.77 45.64 -9.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.17 1.21 1.00 2.06 0.21 0.15 29.84%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 23/02/09 25/02/08 16/02/07 28/02/06 28/02/05 20/02/04 26/02/03 -
Price 0.11 0.12 0.17 0.14 0.23 0.27 0.17 -
P/RPS 0.74 0.88 1.36 1.53 2.38 0.26 0.17 27.75%
P/EPS 3.92 -164.78 29.36 52.69 43.71 4.19 2.07 11.21%
EY 25.53 -0.61 3.41 1.90 2.29 23.85 48.33 -10.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.93 1.28 1.08 1.75 0.21 0.14 31.34%

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