[JASKITA] QoQ Cumulative Quarter Result on 31-Mar-2004 [#4]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
02-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 6.28%
YoY- -11.46%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 35,907 25,559 11,836 46,792 36,137 28,088 13,107 95.19%
PBT 3,402 2,925 1,294 3,781 3,614 3,399 1,950 44.67%
Tax -992 -852 -396 -1,107 -1,098 -1,103 -649 32.52%
NP 2,410 2,073 898 2,674 2,516 2,296 1,301 50.55%
-
NP to SH 2,410 2,073 898 2,674 2,516 2,296 1,301 50.55%
-
Tax Rate 29.16% 29.13% 30.60% 29.28% 30.38% 32.45% 33.28% -
Total Cost 33,497 23,486 10,938 44,118 33,621 25,792 11,806 99.78%
-
Net Worth 58,554 58,642 57,382 5,655 56,452 56,346 55,180 4.01%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 58,554 58,642 57,382 5,655 56,452 56,346 55,180 4.01%
NOSH 446,296 44,967 44,900 44,957 44,928 45,019 44,862 359.34%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.71% 8.11% 7.59% 5.71% 6.96% 8.17% 9.93% -
ROE 4.12% 3.54% 1.56% 47.28% 4.46% 4.07% 2.36% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 8.05 56.84 26.36 104.08 80.43 62.39 29.22 -57.49%
EPS 0.54 4.61 2.00 0.59 5.60 5.10 2.90 -67.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1312 1.3041 1.278 0.1258 1.2565 1.2516 1.23 -77.35%
Adjusted Per Share Value based on latest NOSH - 45,555
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 7.95 5.66 2.62 10.36 8.00 6.22 2.90 95.27%
EPS 0.53 0.46 0.20 0.59 0.56 0.51 0.29 49.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1297 0.1299 0.1271 0.0125 0.125 0.1248 0.1222 4.03%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.27 0.21 0.22 0.28 0.26 0.19 0.17 -
P/RPS 3.36 0.37 0.83 0.27 0.32 0.30 0.58 220.84%
P/EPS 50.00 4.56 11.00 4.71 4.64 3.73 5.86 314.85%
EY 2.00 21.95 9.09 21.24 21.54 26.84 17.06 -75.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 0.16 0.17 2.23 0.21 0.15 0.14 495.59%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 23/11/04 18/08/04 02/06/04 20/02/04 17/11/03 29/08/03 -
Price 0.23 2.58 0.24 0.26 0.27 0.23 0.20 -
P/RPS 2.86 4.54 0.91 0.25 0.34 0.37 0.68 159.42%
P/EPS 42.59 55.97 12.00 4.37 4.82 4.51 6.90 234.63%
EY 2.35 1.79 8.33 22.88 20.74 22.17 14.50 -70.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.75 1.98 0.19 2.07 0.21 0.18 0.16 389.17%

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