[JASKITA] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 15.2%
YoY- 35.1%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 56,961 55,105 54,584 53,131 51,084 48,833 48,001 12.12%
PBT 5,224 4,757 3,718 3,191 2,805 2,432 2,603 59.30%
Tax -1,522 -1,396 -1,172 -995 -883 -731 -1,205 16.89%
NP 3,702 3,361 2,546 2,196 1,922 1,701 1,398 91.74%
-
NP to SH 3,684 3,360 2,530 2,198 1,908 1,687 1,395 91.39%
-
Tax Rate 29.13% 29.35% 31.52% 31.18% 31.48% 30.06% 46.29% -
Total Cost 53,259 51,744 52,038 50,935 49,162 47,132 46,603 9.33%
-
Net Worth 62,398 59,649 57,989 61,285 58,958 54,079 67,935 -5.52%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 62,398 59,649 57,989 61,285 58,958 54,079 67,935 -5.52%
NOSH 453,478 440,869 436,999 457,692 449,375 415,999 525,000 -9.32%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.50% 6.10% 4.66% 4.13% 3.76% 3.48% 2.91% -
ROE 5.90% 5.63% 4.36% 3.59% 3.24% 3.12% 2.05% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.56 12.50 12.49 11.61 11.37 11.74 9.14 23.67%
EPS 0.81 0.76 0.58 0.48 0.42 0.41 0.27 108.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1376 0.1353 0.1327 0.1339 0.1312 0.13 0.1294 4.19%
Adjusted Per Share Value based on latest NOSH - 457,692
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.61 12.20 12.09 11.77 11.31 10.81 10.63 12.09%
EPS 0.82 0.74 0.56 0.49 0.42 0.37 0.31 91.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1382 0.1321 0.1284 0.1357 0.1306 0.1198 0.1504 -5.49%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.18 0.28 0.16 0.14 0.15 0.12 0.13 -
P/RPS 1.43 2.24 1.28 1.21 1.32 1.02 1.42 0.47%
P/EPS 22.16 36.74 27.64 29.15 35.33 29.59 48.92 -41.10%
EY 4.51 2.72 3.62 3.43 2.83 3.38 2.04 69.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 2.07 1.21 1.05 1.14 0.92 1.00 19.78%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 23/08/07 30/05/07 16/02/07 29/11/06 29/08/06 30/05/06 28/02/06 -
Price 0.16 0.16 0.17 0.15 0.13 0.16 0.14 -
P/RPS 1.27 1.28 1.36 1.29 1.14 1.36 1.53 -11.70%
P/EPS 19.70 20.99 29.36 31.23 30.62 39.45 52.69 -48.19%
EY 5.08 4.76 3.41 3.20 3.27 2.53 1.90 92.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.18 1.28 1.12 0.99 1.23 1.08 4.89%

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