[JTIASA] QoQ Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -32.56%
YoY- -71.91%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 693,388 665,112 756,530 818,222 889,752 824,600 793,693 -8.59%
PBT 13,478 8,588 22,854 25,745 35,350 39,756 65,032 -64.87%
Tax -4,976 -5,424 -8,258 -7,628 -8,830 -9,528 -12,691 -46.33%
NP 8,502 3,164 14,596 18,117 26,520 30,228 52,341 -70.13%
-
NP to SH 7,840 2,740 13,882 17,598 26,094 30,844 51,908 -71.54%
-
Tax Rate 36.92% 63.16% 36.13% 29.63% 24.98% 23.97% 19.52% -
Total Cost 684,886 661,948 741,934 800,105 863,232 794,372 741,352 -5.13%
-
Net Worth 1,074,666 1,064,384 1,075,977 1,074,088 1,077,911 1,075,270 1,073,354 0.08%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - - - - - 8,010 -
Div Payout % - - - - - - 15.43% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 1,074,666 1,064,384 1,075,977 1,074,088 1,077,911 1,075,270 1,073,354 0.08%
NOSH 266,666 263,461 266,991 267,186 266,809 266,816 267,003 -0.08%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 1.23% 0.48% 1.93% 2.21% 2.98% 3.67% 6.59% -
ROE 0.73% 0.26% 1.29% 1.64% 2.42% 2.87% 4.84% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 260.02 252.45 283.35 306.24 333.48 309.05 297.26 -8.51%
EPS 2.94 1.04 5.20 6.59 9.78 11.56 19.44 -71.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 4.03 4.04 4.03 4.02 4.04 4.03 4.02 0.16%
Adjusted Per Share Value based on latest NOSH - 253,333
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 71.21 68.31 77.70 84.03 91.38 84.69 81.51 -8.59%
EPS 0.81 0.28 1.43 1.81 2.68 3.17 5.33 -71.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.82 -
NAPS 1.1037 1.0931 1.105 1.1031 1.107 1.1043 1.1023 0.08%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.78 0.57 0.61 0.54 0.66 1.02 1.17 -
P/RPS 0.30 0.23 0.22 0.18 0.20 0.33 0.39 -16.00%
P/EPS 26.53 54.81 11.73 8.20 6.75 8.82 6.02 168.07%
EY 3.77 1.82 8.52 12.20 14.82 11.33 16.62 -62.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 0.19 0.14 0.15 0.13 0.16 0.25 0.29 -24.50%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 17/12/09 30/09/09 24/06/09 25/03/09 22/12/08 22/09/08 26/06/08 -
Price 0.83 0.78 0.77 0.54 0.61 0.86 1.18 -
P/RPS 0.32 0.31 0.27 0.18 0.18 0.28 0.40 -13.78%
P/EPS 28.23 75.00 14.81 8.20 6.24 7.44 6.07 177.84%
EY 3.54 1.33 6.75 12.20 16.03 13.44 16.48 -64.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.54 -
P/NAPS 0.21 0.19 0.19 0.13 0.15 0.21 0.29 -19.31%

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