[JASKITA] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
21-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -12.31%
YoY- 8.13%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 48,182 56,176 52,428 46,667 49,332 53,860 50,560 -3.15%
PBT 4,818 6,798 7,800 4,479 5,162 6,716 5,328 -6.47%
Tax -1,464 -2,206 -2,596 -1,459 -1,718 -2,196 -1,676 -8.59%
NP 3,354 4,592 5,204 3,020 3,444 4,520 3,652 -5.50%
-
NP to SH 3,354 4,592 5,204 3,020 3,444 4,520 3,652 -5.50%
-
Tax Rate 30.39% 32.45% 33.28% 32.57% 33.28% 32.70% 31.46% -
Total Cost 44,828 51,584 47,224 43,647 45,888 49,340 46,908 -2.97%
-
Net Worth 56,452 56,346 55,180 53,803 53,919 40,086 51,767 5.92%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 56,452 56,346 55,180 53,803 53,919 40,086 51,767 5.92%
NOSH 44,928 45,019 44,862 44,820 45,310 20,043 19,978 71.39%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.96% 8.17% 9.93% 6.47% 6.98% 8.39% 7.22% -
ROE 5.94% 8.15% 9.43% 5.61% 6.39% 11.28% 7.05% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 107.24 124.78 116.86 104.12 108.88 268.72 253.08 -43.49%
EPS 7.47 10.20 11.60 6.72 7.67 10.00 18.28 -44.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2565 1.2516 1.23 1.2004 1.19 2.00 2.5912 -38.19%
Adjusted Per Share Value based on latest NOSH - 46,874
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 10.72 12.50 11.66 10.38 10.97 11.98 11.25 -3.15%
EPS 0.75 1.02 1.16 0.67 0.77 1.01 0.81 -4.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1256 0.1253 0.1227 0.1197 0.1199 0.0892 0.1152 5.91%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.26 0.19 0.17 0.16 0.18 0.36 0.38 -
P/RPS 0.24 0.15 0.15 0.15 0.17 0.13 0.15 36.68%
P/EPS 3.48 1.86 1.47 2.37 2.37 1.60 2.08 40.80%
EY 28.72 53.68 68.24 42.11 42.23 62.64 48.11 -29.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.15 0.14 0.13 0.15 0.18 0.15 25.06%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 17/11/03 29/08/03 21/05/03 26/02/03 28/11/02 29/08/02 -
Price 0.27 0.23 0.20 0.14 0.17 0.18 0.39 -
P/RPS 0.25 0.18 0.17 0.13 0.16 0.07 0.15 40.44%
P/EPS 3.62 2.25 1.72 2.08 2.24 0.80 2.13 42.27%
EY 27.65 44.35 58.00 48.13 44.71 125.28 46.87 -29.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.16 0.12 0.14 0.09 0.15 25.06%

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