[JASKITA] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[JASKITA] JASA KITA BHD
Announcement Date
16-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 15.1%
YoY- 81.36%
Quarter Report
Latest QR
Upcoming QR
JASKITA's Result
JASKITA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 59,462 64,712 61,421 54,584 48,001 46,528 45,768 4.45%
PBT 9,998 16,463 -114 3,718 2,603 3,602 4,192 15.57%
Tax -2,851 -4,225 -213 -1,172 -1,205 -1,069 -1,301 13.95%
NP 7,147 12,238 -327 2,546 1,398 2,533 2,891 16.26%
-
NP to SH 7,178 12,296 -327 2,530 1,395 2,533 2,891 16.34%
-
Tax Rate 28.52% 25.66% - 31.52% 46.29% 29.68% 31.04% -
Total Cost 52,315 52,474 61,748 52,038 46,603 43,995 42,877 3.36%
-
Net Worth 73,387 66,641 57,789 57,989 67,935 63,163 56,414 4.47%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 73,387 66,641 57,789 57,989 67,935 63,163 56,414 4.47%
NOSH 446,666 437,857 449,024 436,999 525,000 481,428 44,897 46.60%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.02% 18.91% -0.53% 4.66% 2.91% 5.44% 6.32% -
ROE 9.78% 18.45% -0.57% 4.36% 2.05% 4.01% 5.12% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.31 14.78 13.68 12.49 9.14 9.66 101.94 -28.75%
EPS 1.61 2.81 -0.07 0.58 0.27 0.53 6.44 -20.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1643 0.1522 0.1287 0.1327 0.1294 0.1312 1.2565 -28.73%
Adjusted Per Share Value based on latest NOSH - 436,999
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 13.17 14.33 13.60 12.09 10.63 10.30 10.14 4.44%
EPS 1.59 2.72 -0.07 0.56 0.31 0.56 0.64 16.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1625 0.1476 0.128 0.1284 0.1504 0.1399 0.1249 4.47%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.14 0.11 0.15 0.16 0.13 0.27 0.26 -
P/RPS 1.05 0.74 1.10 1.28 1.42 2.79 0.26 26.16%
P/EPS 8.71 3.92 -205.97 27.64 48.92 51.32 4.04 13.64%
EY 11.48 25.53 -0.49 3.62 2.04 1.95 24.77 -12.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 1.17 1.21 1.00 2.06 0.21 26.21%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 11/02/10 23/02/09 25/02/08 16/02/07 28/02/06 28/02/05 20/02/04 -
Price 0.14 0.11 0.12 0.17 0.14 0.23 0.27 -
P/RPS 1.05 0.74 0.88 1.36 1.53 2.38 0.26 26.16%
P/EPS 8.71 3.92 -164.78 29.36 52.69 43.71 4.19 12.95%
EY 11.48 25.53 -0.61 3.41 1.90 2.29 23.85 -11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.72 0.93 1.28 1.08 1.75 0.21 26.21%

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