[JTIASA] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -40.06%
YoY- -81.44%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Revenue 981,872 1,054,096 1,062,534 1,121,124 1,097,364 1,202,164 1,103,580 -7.90%
PBT 104,032 31,982 31,590 40,734 72,592 239,234 241,376 -44.73%
Tax -26,132 -7,603 -7,306 -4,878 -13,568 -52,494 -50,894 -37.48%
NP 77,900 24,379 24,284 35,856 59,024 186,740 190,482 -46.74%
-
NP to SH 76,412 23,246 23,316 34,850 58,144 184,614 188,451 -47.06%
-
Tax Rate 25.12% 23.77% 23.13% 11.98% 18.69% 21.94% 21.08% -
Total Cost 903,972 1,029,717 1,038,250 1,085,268 1,038,340 1,015,424 913,097 -0.70%
-
Net Worth 1,726,057 1,714,392 1,709,840 1,703,777 1,744,319 1,419,694 1,406,856 15.49%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Div - 96 - - - 134 - -
Div Payout % - 0.42% - - - 0.07% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Net Worth 1,726,057 1,714,392 1,709,840 1,703,777 1,744,319 1,419,694 1,406,856 15.49%
NOSH 969,695 968,583 971,500 968,055 969,066 268,881 266,955 148.16%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
NP Margin 7.93% 2.31% 2.29% 3.20% 5.38% 15.53% 17.26% -
ROE 4.43% 1.36% 1.36% 2.05% 3.33% 13.00% 13.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
RPS 101.26 108.83 109.37 115.81 113.24 447.10 413.39 -62.88%
EPS 7.88 2.40 2.40 3.60 6.00 68.66 70.59 -78.66%
DPS 0.00 0.01 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.78 1.77 1.76 1.76 1.80 5.28 5.27 -53.45%
Adjusted Per Share Value based on latest NOSH - 962,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
RPS 101.43 108.89 109.76 115.81 113.36 124.19 114.00 -7.90%
EPS 7.89 2.40 2.41 3.60 6.01 19.07 19.47 -47.08%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.7831 1.771 1.7663 1.76 1.8019 1.4666 1.4533 15.50%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/04/12 -
Price 2.08 2.00 1.79 1.99 2.40 2.91 3.15 -
P/RPS 2.05 1.84 1.64 1.72 2.12 0.65 0.76 101.21%
P/EPS 26.40 83.33 74.58 55.28 40.00 4.24 4.46 250.07%
EY 3.79 1.20 1.34 1.81 2.50 23.59 22.41 -71.41%
DY 0.00 0.01 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.17 1.13 1.02 1.13 1.33 0.55 0.60 60.09%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Date 28/11/13 27/08/13 22/05/13 27/02/13 28/11/12 23/08/12 20/06/12 -
Price 2.45 2.06 2.19 1.79 2.06 2.52 3.05 -
P/RPS 2.42 1.89 2.00 1.55 1.82 0.56 0.74 130.45%
P/EPS 31.09 85.83 91.25 49.72 34.33 3.67 4.32 301.76%
EY 3.22 1.17 1.10 2.01 2.91 27.25 23.15 -75.09%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.38 1.16 1.24 1.02 1.14 0.48 0.58 84.18%

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