[JASKITA] QoQ Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -11.76%
YoY- 1.59%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 47,344 46,792 48,182 56,176 52,428 46,667 49,332 -2.70%
PBT 5,176 3,781 4,818 6,798 7,800 4,479 5,162 0.18%
Tax -1,584 -1,107 -1,464 -2,206 -2,596 -1,459 -1,718 -5.27%
NP 3,592 2,674 3,354 4,592 5,204 3,020 3,444 2.84%
-
NP to SH 3,592 2,674 3,354 4,592 5,204 3,020 3,444 2.84%
-
Tax Rate 30.60% 29.28% 30.39% 32.45% 33.28% 32.57% 33.28% -
Total Cost 43,752 44,118 44,828 51,584 47,224 43,647 45,888 -3.13%
-
Net Worth 57,382 5,655 56,452 56,346 55,180 53,803 53,919 4.24%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 57,382 5,655 56,452 56,346 55,180 53,803 53,919 4.24%
NOSH 44,900 44,957 44,928 45,019 44,862 44,820 45,310 -0.60%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.59% 5.71% 6.96% 8.17% 9.93% 6.47% 6.98% -
ROE 6.26% 47.28% 5.94% 8.15% 9.43% 5.61% 6.39% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 105.44 104.08 107.24 124.78 116.86 104.12 108.88 -2.11%
EPS 8.00 0.59 7.47 10.20 11.60 6.72 7.67 2.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.278 0.1258 1.2565 1.2516 1.23 1.2004 1.19 4.87%
Adjusted Per Share Value based on latest NOSH - 45,227
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.48 10.36 10.67 12.44 11.61 10.33 10.92 -2.70%
EPS 0.80 0.59 0.74 1.02 1.15 0.67 0.76 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1271 0.0125 0.125 0.1248 0.1222 0.1191 0.1194 4.25%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.22 0.28 0.26 0.19 0.17 0.16 0.18 -
P/RPS 0.21 0.27 0.24 0.15 0.15 0.15 0.17 15.14%
P/EPS 2.75 4.71 3.48 1.86 1.47 2.37 2.37 10.43%
EY 36.36 21.24 28.72 53.68 68.24 42.11 42.23 -9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 2.23 0.21 0.15 0.14 0.13 0.15 8.71%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 02/06/04 20/02/04 17/11/03 29/08/03 21/05/03 26/02/03 -
Price 0.24 0.26 0.27 0.23 0.20 0.14 0.17 -
P/RPS 0.23 0.25 0.25 0.18 0.17 0.13 0.16 27.39%
P/EPS 3.00 4.37 3.62 2.25 1.72 2.08 2.24 21.52%
EY 33.33 22.88 27.65 44.35 58.00 48.13 44.71 -17.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 2.07 0.21 0.18 0.16 0.12 0.14 22.60%

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