[JASKITA] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 20.93%
YoY- -26.72%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 54,584 53,131 51,084 48,833 48,001 48,478 46,775 10.80%
PBT 3,718 3,191 2,805 2,432 2,603 2,989 3,339 7.40%
Tax -1,172 -995 -883 -731 -1,205 -1,354 -1,437 -12.67%
NP 2,546 2,196 1,922 1,701 1,398 1,635 1,902 21.39%
-
NP to SH 2,530 2,198 1,908 1,687 1,395 1,627 1,902 20.88%
-
Tax Rate 31.52% 31.18% 31.48% 30.06% 46.29% 45.30% 43.04% -
Total Cost 52,038 50,935 49,162 47,132 46,603 46,843 44,873 10.35%
-
Net Worth 57,989 61,285 58,958 54,079 67,935 60,254 59,714 -1.93%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 57,989 61,285 58,958 54,079 67,935 60,254 59,714 -1.93%
NOSH 436,999 457,692 449,375 415,999 525,000 449,999 452,727 -2.32%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 4.66% 4.13% 3.76% 3.48% 2.91% 3.37% 4.07% -
ROE 4.36% 3.59% 3.24% 3.12% 2.05% 2.70% 3.19% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.49 11.61 11.37 11.74 9.14 10.77 10.33 13.45%
EPS 0.58 0.48 0.42 0.41 0.27 0.36 0.42 23.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1327 0.1339 0.1312 0.13 0.1294 0.1339 0.1319 0.40%
Adjusted Per Share Value based on latest NOSH - 415,999
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 12.09 11.77 11.31 10.81 10.63 10.74 10.36 10.81%
EPS 0.56 0.49 0.42 0.37 0.31 0.36 0.42 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1284 0.1357 0.1306 0.1198 0.1504 0.1334 0.1322 -1.92%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.16 0.14 0.15 0.12 0.13 0.14 0.19 -
P/RPS 1.28 1.21 1.32 1.02 1.42 1.30 1.84 -21.43%
P/EPS 27.64 29.15 35.33 29.59 48.92 38.72 45.23 -27.92%
EY 3.62 3.43 2.83 3.38 2.04 2.58 2.21 38.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.05 1.14 0.92 1.00 1.05 1.44 -10.92%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 16/02/07 29/11/06 29/08/06 30/05/06 28/02/06 23/11/05 18/08/05 -
Price 0.17 0.15 0.13 0.16 0.14 0.14 0.16 -
P/RPS 1.36 1.29 1.14 1.36 1.53 1.30 1.55 -8.32%
P/EPS 29.36 31.23 30.62 39.45 52.69 38.72 38.08 -15.87%
EY 3.41 3.20 3.27 2.53 1.90 2.58 2.63 18.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.12 0.99 1.23 1.08 1.05 1.21 3.80%

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