[JASKITA] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 1.28%
YoY- 90.03%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 47,788 47,097 46,630 47,049 48,235 47,102 46,360 2.04%
PBT 4,491 5,068 4,450 5,263 5,254 4,260 3,863 10.55%
Tax -1,497 -1,677 -1,492 -1,472 -1,511 -1,214 -1,070 25.06%
NP 2,994 3,391 2,958 3,791 3,743 3,046 2,793 4.73%
-
NP to SH 2,994 3,391 2,958 3,791 3,743 3,046 2,793 4.73%
-
Tax Rate 33.33% 33.09% 33.53% 27.97% 28.76% 28.50% 27.70% -
Total Cost 44,794 43,706 43,672 43,258 44,492 44,056 43,567 1.86%
-
Net Worth 56,606 55,180 46,874 54,910 39,771 39,956 50,777 7.50%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 56,606 55,180 46,874 54,910 39,771 39,956 50,777 7.50%
NOSH 45,227 44,862 46,874 46,142 19,885 19,978 19,966 72.39%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.27% 7.20% 6.34% 8.06% 7.76% 6.47% 6.02% -
ROE 5.29% 6.15% 6.31% 6.90% 9.41% 7.62% 5.50% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 105.66 104.98 99.48 101.96 242.56 235.77 232.18 -40.80%
EPS 6.62 7.56 6.31 8.22 18.82 15.25 13.99 -39.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2516 1.23 1.00 1.19 2.00 2.00 2.5431 -37.63%
Adjusted Per Share Value based on latest NOSH - 46,142
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 10.58 10.43 10.33 10.42 10.68 10.43 10.27 2.00%
EPS 0.66 0.75 0.66 0.84 0.83 0.67 0.62 4.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1254 0.1222 0.1038 0.1216 0.0881 0.0885 0.1124 7.56%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.19 0.17 0.16 0.18 0.36 0.38 0.28 -
P/RPS 0.18 0.16 0.16 0.18 0.15 0.16 0.12 31.00%
P/EPS 2.87 2.25 2.54 2.19 1.91 2.49 2.00 27.19%
EY 34.84 44.46 39.44 45.64 52.28 40.12 49.96 -21.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.14 0.16 0.15 0.18 0.19 0.11 22.94%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 17/11/03 29/08/03 21/05/03 26/02/03 28/11/02 29/08/02 30/05/02 -
Price 0.23 0.20 0.14 0.17 0.18 0.39 0.46 -
P/RPS 0.22 0.19 0.14 0.17 0.07 0.17 0.20 6.55%
P/EPS 3.47 2.65 2.22 2.07 0.96 2.56 3.29 3.61%
EY 28.78 37.79 45.07 48.33 104.57 39.09 30.41 -3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.16 0.14 0.14 0.09 0.20 0.18 0.00%

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