[JASKITA] YoY Quarter 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- -23.52%
YoY- -28.52%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 17,473 15,426 13,723 14,981 14,290 13,157 11,696 6.91%
PBT 1,667 1,281 1,631 1,449 2,026 1,032 1,197 5.67%
Tax -485 -373 -456 -454 -634 -337 -344 5.88%
NP 1,182 908 1,175 995 1,392 695 853 5.58%
-
NP to SH 1,190 900 1,175 995 1,392 695 853 5.70%
-
Tax Rate 29.09% 29.12% 27.96% 31.33% 31.29% 32.66% 28.74% -
Total Cost 16,291 14,518 12,548 13,986 12,898 12,462 10,843 7.01%
-
Net Worth 61,285 60,254 58,709 56,606 52,896 49,329 48,402 4.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 61,285 60,254 58,709 56,606 52,896 49,329 48,402 4.00%
NOSH 457,692 449,999 45,019 45,227 19,885 19,971 19,837 68.68%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.76% 5.89% 8.56% 6.64% 9.74% 5.28% 7.29% -
ROE 1.94% 1.49% 2.00% 1.76% 2.63% 1.41% 1.76% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.82 3.43 30.48 33.12 71.86 65.88 58.96 -36.61%
EPS 0.26 0.20 2.61 2.20 7.00 3.48 4.30 -37.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1339 0.1339 1.3041 1.2516 2.66 2.47 2.44 -38.34%
Adjusted Per Share Value based on latest NOSH - 45,227
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3.87 3.42 3.04 3.32 3.16 2.91 2.59 6.91%
EPS 0.26 0.20 0.26 0.22 0.31 0.15 0.19 5.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1357 0.1334 0.13 0.1254 0.1171 0.1092 0.1072 4.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.14 0.14 0.21 0.19 0.36 0.20 0.28 -
P/RPS 3.67 4.08 0.69 0.57 0.50 0.30 0.47 40.82%
P/EPS 53.85 70.00 8.05 8.64 5.14 5.75 6.51 42.18%
EY 1.86 1.43 12.43 11.58 19.44 17.40 15.36 -29.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.05 0.16 0.15 0.14 0.08 0.11 45.62%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 23/11/05 23/11/04 17/11/03 28/11/02 20/11/01 28/11/00 -
Price 0.15 0.14 2.58 0.23 0.18 0.23 0.30 -
P/RPS 3.93 4.08 8.46 0.69 0.25 0.35 0.51 40.51%
P/EPS 57.69 70.00 98.85 10.45 2.57 6.61 6.98 42.16%
EY 1.73 1.43 1.01 9.57 38.89 15.13 14.33 -29.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.05 1.98 0.18 0.07 0.09 0.12 45.07%

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