[JASKITA] QoQ TTM Result on 30-Sep-2003 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -11.71%
YoY- -20.01%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 45,487 46,758 45,768 47,788 47,097 46,630 47,049 -2.22%
PBT 3,158 3,814 4,192 4,491 5,068 4,450 5,263 -28.88%
Tax -922 -1,175 -1,301 -1,497 -1,677 -1,492 -1,472 -26.81%
NP 2,236 2,639 2,891 2,994 3,391 2,958 3,791 -29.69%
-
NP to SH 2,236 2,639 2,891 2,994 3,391 2,958 3,791 -29.69%
-
Tax Rate 29.20% 30.81% 31.04% 33.33% 33.09% 33.53% 27.97% -
Total Cost 43,251 44,119 42,877 44,794 43,706 43,672 43,258 -0.01%
-
Net Worth 57,382 57,354 56,414 56,606 55,180 46,874 54,910 2.98%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 57,382 57,354 56,414 56,606 55,180 46,874 54,910 2.98%
NOSH 44,900 45,555 44,897 45,227 44,862 46,874 46,142 -1.80%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.92% 5.64% 6.32% 6.27% 7.20% 6.34% 8.06% -
ROE 3.90% 4.60% 5.12% 5.29% 6.15% 6.31% 6.90% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 101.31 102.64 101.94 105.66 104.98 99.48 101.96 -0.42%
EPS 4.98 5.79 6.44 6.62 7.56 6.31 8.22 -28.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.278 1.259 1.2565 1.2516 1.23 1.00 1.19 4.87%
Adjusted Per Share Value based on latest NOSH - 45,227
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 10.12 10.40 10.18 10.63 10.48 10.37 10.47 -2.24%
EPS 0.50 0.59 0.64 0.67 0.75 0.66 0.84 -29.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1276 0.1276 0.1255 0.1259 0.1227 0.1043 0.1221 2.98%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.22 0.28 0.26 0.19 0.17 0.16 0.18 -
P/RPS 0.22 0.27 0.26 0.18 0.16 0.16 0.18 14.32%
P/EPS 4.42 4.83 4.04 2.87 2.25 2.54 2.19 59.77%
EY 22.64 20.69 24.77 34.84 44.46 39.44 45.64 -37.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.22 0.21 0.15 0.14 0.16 0.15 8.71%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 02/06/04 20/02/04 17/11/03 29/08/03 21/05/03 26/02/03 -
Price 0.24 0.26 0.27 0.23 0.20 0.14 0.17 -
P/RPS 0.24 0.25 0.26 0.22 0.19 0.14 0.17 25.87%
P/EPS 4.82 4.49 4.19 3.47 2.65 2.22 2.07 75.76%
EY 20.75 22.28 23.85 28.78 37.79 45.07 48.33 -43.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.21 0.18 0.16 0.14 0.14 22.60%

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