[JASKITA] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 32.75%
YoY- 36.55%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 62,120 55,105 56,628 62,294 54,696 48,829 48,960 17.25%
PBT 6,116 4,757 4,462 5,458 4,248 2,478 2,748 70.71%
Tax -1,876 -1,396 -1,328 -1,656 -1,372 -731 -740 86.24%
NP 4,240 3,361 3,134 3,802 2,876 1,747 2,008 64.81%
-
NP to SH 4,172 3,360 3,128 3,818 2,876 1,733 2,004 63.26%
-
Tax Rate 30.67% 29.35% 29.76% 30.34% 32.30% 29.50% 26.93% -
Total Cost 57,880 51,744 53,493 58,492 51,820 47,082 46,952 15.01%
-
Net Worth 62,398 60,614 59,868 60,860 58,958 58,534 58,935 3.89%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 2,240 - - - 1,350 - -
Div Payout % - 66.67% - - - 77.95% - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 62,398 60,614 59,868 60,860 58,958 58,534 58,935 3.89%
NOSH 453,478 448,000 451,153 454,523 449,375 450,263 455,454 -0.29%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.83% 6.10% 5.54% 6.10% 5.26% 3.58% 4.10% -
ROE 6.69% 5.54% 5.22% 6.27% 4.88% 2.96% 3.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.70 12.30 12.55 13.71 12.17 10.84 10.75 17.59%
EPS 0.92 0.75 0.69 0.84 0.64 0.39 0.44 63.73%
DPS 0.00 0.50 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.1376 0.1353 0.1327 0.1339 0.1312 0.13 0.1294 4.19%
Adjusted Per Share Value based on latest NOSH - 457,692
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 13.82 12.26 12.60 13.86 12.17 10.86 10.89 17.26%
EPS 0.93 0.75 0.70 0.85 0.64 0.39 0.45 62.46%
DPS 0.00 0.50 0.00 0.00 0.00 0.30 0.00 -
NAPS 0.1388 0.1348 0.1332 0.1354 0.1311 0.1302 0.1311 3.88%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.18 0.28 0.16 0.14 0.15 0.12 0.13 -
P/RPS 1.31 2.28 1.27 1.02 1.23 1.11 1.21 5.45%
P/EPS 19.57 37.33 23.08 16.67 23.44 31.18 29.55 -24.07%
EY 5.11 2.68 4.33 6.00 4.27 3.21 3.38 31.82%
DY 0.00 1.79 0.00 0.00 0.00 2.50 0.00 -
P/NAPS 1.31 2.07 1.21 1.05 1.14 0.92 1.00 19.78%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 30/05/07 16/02/07 29/11/06 29/08/06 30/05/06 28/02/06 -
Price 0.16 0.16 0.17 0.15 0.13 0.16 0.14 -
P/RPS 1.17 1.30 1.35 1.09 1.07 1.48 1.30 -6.80%
P/EPS 17.39 21.33 24.52 17.86 20.31 41.57 31.82 -33.22%
EY 5.75 4.69 4.08 5.60 4.92 2.41 3.14 49.84%
DY 0.00 3.13 0.00 0.00 0.00 1.88 0.00 -
P/NAPS 1.16 1.18 1.28 1.12 0.99 1.23 1.08 4.89%

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