[JASKITA] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 40.36%
YoY- -32.56%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 54,696 48,829 48,960 53,698 45,692 47,170 47,876 9.31%
PBT 4,248 2,478 2,748 3,940 2,756 3,779 4,536 -4.29%
Tax -1,372 -731 -740 -1,128 -764 -1,535 -1,322 2.51%
NP 2,876 1,747 2,008 2,812 1,992 2,244 3,213 -7.13%
-
NP to SH 2,876 1,733 2,004 2,796 1,992 2,244 3,213 -7.13%
-
Tax Rate 32.30% 29.50% 26.93% 28.63% 27.72% 40.62% 29.14% -
Total Cost 51,820 47,082 46,952 50,886 43,700 44,926 44,662 10.44%
-
Net Worth 58,958 58,534 58,935 60,384 59,714 59,039 58,554 0.46%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 1,350 - - - - - -
Div Payout % - 77.95% - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 58,958 58,534 58,935 60,384 59,714 59,039 58,554 0.46%
NOSH 449,375 450,263 455,454 450,967 452,727 451,372 446,296 0.46%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.26% 3.58% 4.10% 5.24% 4.36% 4.76% 6.71% -
ROE 4.88% 2.96% 3.40% 4.63% 3.34% 3.80% 5.49% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.17 10.84 10.75 11.91 10.09 10.45 10.73 8.78%
EPS 0.64 0.39 0.44 0.62 0.44 0.50 0.72 -7.57%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 0.13 0.1294 0.1339 0.1319 0.1308 0.1312 0.00%
Adjusted Per Share Value based on latest NOSH - 449,999
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.17 10.86 10.89 11.94 10.16 10.49 10.65 9.32%
EPS 0.64 0.39 0.45 0.62 0.44 0.50 0.71 -6.70%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.1302 0.1311 0.1343 0.1328 0.1313 0.1303 0.41%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.15 0.12 0.13 0.14 0.19 0.21 0.27 -
P/RPS 1.23 1.11 1.21 1.18 1.88 2.01 2.52 -38.08%
P/EPS 23.44 31.18 29.55 22.58 43.18 42.24 37.50 -26.95%
EY 4.27 3.21 3.38 4.43 2.32 2.37 2.67 36.87%
DY 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.92 1.00 1.05 1.44 1.61 2.06 -32.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 28/02/06 23/11/05 18/08/05 31/05/05 28/02/05 -
Price 0.13 0.16 0.14 0.14 0.16 0.18 0.23 -
P/RPS 1.07 1.48 1.30 1.18 1.59 1.72 2.14 -37.08%
P/EPS 20.31 41.57 31.82 22.58 36.36 36.21 31.94 -26.11%
EY 4.92 2.41 3.14 4.43 2.75 2.76 3.13 35.30%
DY 0.00 1.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.23 1.08 1.05 1.21 1.38 1.75 -31.66%

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