[JASKITA] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 14.64%
YoY- 11.33%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 46,758 45,768 47,788 47,097 46,630 47,049 48,235 -2.05%
PBT 3,814 4,192 4,491 5,068 4,450 5,263 5,254 -19.21%
Tax -1,175 -1,301 -1,497 -1,677 -1,492 -1,472 -1,511 -15.42%
NP 2,639 2,891 2,994 3,391 2,958 3,791 3,743 -20.76%
-
NP to SH 2,639 2,891 2,994 3,391 2,958 3,791 3,743 -20.76%
-
Tax Rate 30.81% 31.04% 33.33% 33.09% 33.53% 27.97% 28.76% -
Total Cost 44,119 42,877 44,794 43,706 43,672 43,258 44,492 -0.55%
-
Net Worth 57,354 56,414 56,606 55,180 46,874 54,910 39,771 27.61%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 57,354 56,414 56,606 55,180 46,874 54,910 39,771 27.61%
NOSH 45,555 44,897 45,227 44,862 46,874 46,142 19,885 73.69%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.64% 6.32% 6.27% 7.20% 6.34% 8.06% 7.76% -
ROE 4.60% 5.12% 5.29% 6.15% 6.31% 6.90% 9.41% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 102.64 101.94 105.66 104.98 99.48 101.96 242.56 -43.60%
EPS 5.79 6.44 6.62 7.56 6.31 8.22 18.82 -54.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.259 1.2565 1.2516 1.23 1.00 1.19 2.00 -26.52%
Adjusted Per Share Value based on latest NOSH - 44,862
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 10.35 10.14 10.58 10.43 10.33 10.42 10.68 -2.06%
EPS 0.58 0.64 0.66 0.75 0.66 0.84 0.83 -21.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.127 0.1249 0.1254 0.1222 0.1038 0.1216 0.0881 27.58%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.28 0.26 0.19 0.17 0.16 0.18 0.36 -
P/RPS 0.27 0.26 0.18 0.16 0.16 0.18 0.15 47.91%
P/EPS 4.83 4.04 2.87 2.25 2.54 2.19 1.91 85.50%
EY 20.69 24.77 34.84 44.46 39.44 45.64 52.28 -46.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.15 0.14 0.16 0.15 0.18 14.30%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 02/06/04 20/02/04 17/11/03 29/08/03 21/05/03 26/02/03 28/11/02 -
Price 0.26 0.27 0.23 0.20 0.14 0.17 0.18 -
P/RPS 0.25 0.26 0.22 0.19 0.14 0.17 0.07 133.46%
P/EPS 4.49 4.19 3.47 2.65 2.22 2.07 0.96 179.41%
EY 22.28 23.85 28.78 37.79 45.07 48.33 104.57 -64.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.18 0.16 0.14 0.14 0.09 75.83%

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