[JTIASA] QoQ Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -80.26%
YoY- -91.12%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 746,001 741,840 693,388 665,112 756,530 818,222 889,752 -11.11%
PBT 40,036 33,462 13,478 8,588 22,854 25,745 35,350 8.67%
Tax -14,961 -9,446 -4,976 -5,424 -8,258 -7,628 -8,830 42.26%
NP 25,075 24,016 8,502 3,164 14,596 18,117 26,520 -3.67%
-
NP to SH 24,372 23,454 7,840 2,740 13,882 17,598 26,094 -4.46%
-
Tax Rate 37.37% 28.23% 36.92% 63.16% 36.13% 29.63% 24.98% -
Total Cost 720,926 717,824 684,886 661,948 741,934 800,105 863,232 -11.34%
-
Net Worth 1,105,733 1,089,093 1,074,666 1,064,384 1,075,977 1,074,088 1,077,911 1.71%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 53 - - - - - - -
Div Payout % 0.22% - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 1,105,733 1,089,093 1,074,666 1,064,384 1,075,977 1,074,088 1,077,911 1.71%
NOSH 267,085 266,934 266,666 263,461 266,991 267,186 266,809 0.06%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 3.36% 3.24% 1.23% 0.48% 1.93% 2.21% 2.98% -
ROE 2.20% 2.15% 0.73% 0.26% 1.29% 1.64% 2.42% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 279.31 277.91 260.02 252.45 283.35 306.24 333.48 -11.17%
EPS 9.13 8.79 2.94 1.04 5.20 6.59 9.78 -4.49%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.14 4.08 4.03 4.04 4.03 4.02 4.04 1.64%
Adjusted Per Share Value based on latest NOSH - 263,461
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 77.06 76.63 71.63 68.71 78.15 84.52 91.91 -11.11%
EPS 2.52 2.42 0.81 0.28 1.43 1.82 2.70 -4.50%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1422 1.1251 1.1102 1.0995 1.1115 1.1096 1.1135 1.71%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.17 0.89 0.78 0.57 0.61 0.54 0.66 -
P/RPS 0.42 0.32 0.30 0.23 0.22 0.18 0.20 64.21%
P/EPS 12.82 10.13 26.53 54.81 11.73 8.20 6.75 53.54%
EY 7.80 9.87 3.77 1.82 8.52 12.20 14.82 -34.88%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.19 0.14 0.15 0.13 0.16 45.36%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 23/06/10 24/03/10 17/12/09 30/09/09 24/06/09 25/03/09 22/12/08 -
Price 1.10 1.04 0.83 0.78 0.77 0.54 0.61 -
P/RPS 0.39 0.37 0.32 0.31 0.27 0.18 0.18 67.67%
P/EPS 12.05 11.84 28.23 75.00 14.81 8.20 6.24 55.25%
EY 8.30 8.45 3.54 1.33 6.75 12.20 16.03 -35.59%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.21 0.19 0.19 0.13 0.15 48.13%

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