[JASKITA] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -22.5%
YoY- -4.21%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 53,698 45,692 47,170 47,876 51,118 47,344 46,792 9.60%
PBT 3,940 2,756 3,779 4,536 5,850 5,176 3,781 2.78%
Tax -1,128 -764 -1,535 -1,322 -1,704 -1,584 -1,107 1.25%
NP 2,812 1,992 2,244 3,213 4,146 3,592 2,674 3.40%
-
NP to SH 2,796 1,992 2,244 3,213 4,146 3,592 2,674 3.01%
-
Tax Rate 28.63% 27.72% 40.62% 29.14% 29.13% 30.60% 29.28% -
Total Cost 50,886 43,700 44,926 44,662 46,972 43,752 44,118 9.97%
-
Net Worth 60,384 59,714 59,039 58,554 58,642 57,382 5,655 384.21%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 60,384 59,714 59,039 58,554 58,642 57,382 5,655 384.21%
NOSH 450,967 452,727 451,372 446,296 44,967 44,900 44,957 364.46%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.24% 4.36% 4.76% 6.71% 8.11% 7.59% 5.71% -
ROE 4.63% 3.34% 3.80% 5.49% 7.07% 6.26% 47.28% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.91 10.09 10.45 10.73 113.68 105.44 104.08 -76.39%
EPS 0.62 0.44 0.50 0.72 9.22 8.00 0.59 3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1339 0.1319 0.1308 0.1312 1.3041 1.278 0.1258 4.24%
Adjusted Per Share Value based on latest NOSH - 481,428
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.89 10.12 10.45 10.60 11.32 10.48 10.36 9.60%
EPS 0.62 0.44 0.50 0.71 0.92 0.80 0.59 3.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1337 0.1322 0.1307 0.1297 0.1299 0.1271 0.0125 384.75%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.14 0.19 0.21 0.27 0.21 0.22 0.28 -
P/RPS 1.18 1.88 2.01 2.52 0.18 0.21 0.27 167.06%
P/EPS 22.58 43.18 42.24 37.50 2.28 2.75 4.71 184.04%
EY 4.43 2.32 2.37 2.67 43.90 36.36 21.24 -64.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.44 1.61 2.06 0.16 0.17 2.23 -39.44%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 18/08/05 31/05/05 28/02/05 23/11/04 18/08/04 02/06/04 -
Price 0.14 0.16 0.18 0.23 2.58 0.24 0.26 -
P/RPS 1.18 1.59 1.72 2.14 2.27 0.23 0.25 181.11%
P/EPS 22.58 36.36 36.21 31.94 27.98 3.00 4.37 198.58%
EY 4.43 2.75 2.76 3.13 3.57 33.33 22.88 -66.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.21 1.38 1.75 1.98 0.19 2.07 -36.37%

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