[JASKITA] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -3.44%
YoY- -23.74%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 54,584 48,001 46,528 45,768 47,049 46,828 43,341 3.91%
PBT 3,718 2,603 3,602 4,192 5,263 3,037 3,572 0.66%
Tax -1,172 -1,205 -1,069 -1,301 -1,472 -1,042 -1,289 -1.57%
NP 2,546 1,398 2,533 2,891 3,791 1,995 2,283 1.83%
-
NP to SH 2,530 1,395 2,533 2,891 3,791 1,995 2,283 1.72%
-
Tax Rate 31.52% 46.29% 29.68% 31.04% 27.97% 34.31% 36.09% -
Total Cost 52,038 46,603 43,995 42,877 43,258 44,833 41,058 4.02%
-
Net Worth 57,989 67,935 63,163 56,414 54,910 49,780 49,385 2.71%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 500 - -
Div Payout % - - - - - 25.06% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 57,989 67,935 63,163 56,414 54,910 49,780 49,385 2.71%
NOSH 436,999 525,000 481,428 44,897 46,142 19,927 20,240 66.83%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 4.66% 2.91% 5.44% 6.32% 8.06% 4.26% 5.27% -
ROE 4.36% 2.05% 4.01% 5.12% 6.90% 4.01% 4.62% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.49 9.14 9.66 101.94 101.96 234.99 214.14 -37.71%
EPS 0.58 0.27 0.53 6.44 8.22 10.01 11.28 -39.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.1327 0.1294 0.1312 1.2565 1.19 2.4981 2.44 -38.43%
Adjusted Per Share Value based on latest NOSH - 44,897
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 12.09 10.63 10.30 10.14 10.42 10.37 9.60 3.91%
EPS 0.56 0.31 0.56 0.64 0.84 0.44 0.51 1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.11 0.00 -
NAPS 0.1284 0.1504 0.1399 0.1249 0.1216 0.1102 0.1094 2.70%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.16 0.13 0.27 0.26 0.18 0.25 0.26 -
P/RPS 1.28 1.42 2.79 0.26 0.18 0.11 0.12 48.34%
P/EPS 27.64 48.92 51.32 4.04 2.19 2.50 2.31 51.20%
EY 3.62 2.04 1.95 24.77 45.64 40.05 43.38 -33.88%
DY 0.00 0.00 0.00 0.00 0.00 10.00 0.00 -
P/NAPS 1.21 1.00 2.06 0.21 0.15 0.10 0.11 49.10%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 28/02/06 28/02/05 20/02/04 26/02/03 25/02/02 28/02/01 -
Price 0.17 0.14 0.23 0.27 0.17 0.28 0.22 -
P/RPS 1.36 1.53 2.38 0.26 0.17 0.12 0.10 54.46%
P/EPS 29.36 52.69 43.71 4.19 2.07 2.80 1.95 57.10%
EY 3.41 1.90 2.29 23.85 48.33 35.75 51.27 -36.33%
DY 0.00 0.00 0.00 0.00 0.00 8.93 0.00 -
P/NAPS 1.28 1.08 1.75 0.21 0.14 0.11 0.09 55.62%

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