[JASKITA] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -10.38%
YoY- -12.61%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 48,235 47,102 46,360 46,828 47,050 45,589 46,263 2.81%
PBT 5,254 4,260 3,863 3,037 3,364 3,529 3,851 22.98%
Tax -1,511 -1,214 -1,070 -1,042 -1,138 -1,145 -1,245 13.76%
NP 3,743 3,046 2,793 1,995 2,226 2,384 2,606 27.27%
-
NP to SH 3,743 3,046 2,793 1,995 2,226 2,384 2,606 27.27%
-
Tax Rate 28.76% 28.50% 27.70% 34.31% 33.83% 32.45% 32.33% -
Total Cost 44,492 44,056 43,567 44,833 44,824 43,205 43,657 1.26%
-
Net Worth 39,771 39,956 50,777 49,780 49,329 48,588 48,248 -12.07%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 500 500 500 500 -
Div Payout % - - - 25.06% 22.46% 20.97% 19.19% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 39,771 39,956 50,777 49,780 49,329 48,588 48,248 -12.07%
NOSH 19,885 19,978 19,966 19,927 19,971 19,967 20,000 -0.38%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 7.76% 6.47% 6.02% 4.26% 4.73% 5.23% 5.63% -
ROE 9.41% 7.62% 5.50% 4.01% 4.51% 4.91% 5.40% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 242.56 235.77 232.18 234.99 235.59 228.32 231.32 3.21%
EPS 18.82 15.25 13.99 10.01 11.15 11.94 13.03 27.74%
DPS 0.00 0.00 0.00 2.50 2.50 2.50 2.50 -
NAPS 2.00 2.00 2.5431 2.4981 2.47 2.4334 2.4124 -11.73%
Adjusted Per Share Value based on latest NOSH - 19,927
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.73 10.48 10.31 10.42 10.47 10.14 10.29 2.82%
EPS 0.83 0.68 0.62 0.44 0.50 0.53 0.58 26.96%
DPS 0.00 0.00 0.00 0.11 0.11 0.11 0.11 -
NAPS 0.0885 0.0889 0.113 0.1107 0.1097 0.1081 0.1073 -12.04%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.36 0.38 0.28 0.25 0.20 0.17 0.20 -
P/RPS 0.15 0.16 0.12 0.11 0.08 0.07 0.09 40.52%
P/EPS 1.91 2.49 2.00 2.50 1.79 1.42 1.53 15.92%
EY 52.28 40.12 49.96 40.05 55.73 70.23 65.15 -13.63%
DY 0.00 0.00 0.00 10.00 12.50 14.71 12.50 -
P/NAPS 0.18 0.19 0.11 0.10 0.08 0.07 0.08 71.62%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 28/11/02 29/08/02 30/05/02 25/02/02 20/11/01 28/08/01 30/05/01 -
Price 0.18 0.39 0.46 0.28 0.23 0.23 0.20 -
P/RPS 0.07 0.17 0.20 0.12 0.10 0.10 0.09 -15.41%
P/EPS 0.96 2.56 3.29 2.80 2.06 1.93 1.53 -26.68%
EY 104.57 39.09 30.41 35.75 48.46 51.91 65.15 37.04%
DY 0.00 0.00 0.00 8.93 10.87 10.87 12.50 -
P/NAPS 0.09 0.20 0.18 0.11 0.09 0.09 0.08 8.16%

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