[JTIASA] QoQ Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 186.13%
YoY- -69.95%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 742,116 746,001 741,840 693,388 665,112 756,530 818,222 -6.31%
PBT 120,392 40,036 33,462 13,478 8,588 22,854 25,745 180.43%
Tax -29,636 -14,961 -9,446 -4,976 -5,424 -8,258 -7,628 147.75%
NP 90,756 25,075 24,016 8,502 3,164 14,596 18,117 193.63%
-
NP to SH 89,836 24,372 23,454 7,840 2,740 13,882 17,598 197.36%
-
Tax Rate 24.62% 37.37% 28.23% 36.92% 63.16% 36.13% 29.63% -
Total Cost 651,360 720,926 717,824 684,886 661,948 741,934 800,105 -12.84%
-
Net Worth 1,126,955 1,105,733 1,089,093 1,074,666 1,064,384 1,075,977 1,074,088 3.26%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 53 - - - - - -
Div Payout % - 0.22% - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 1,126,955 1,105,733 1,089,093 1,074,666 1,064,384 1,075,977 1,074,088 3.26%
NOSH 267,051 267,085 266,934 266,666 263,461 266,991 267,186 -0.03%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 12.23% 3.36% 3.24% 1.23% 0.48% 1.93% 2.21% -
ROE 7.97% 2.20% 2.15% 0.73% 0.26% 1.29% 1.64% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 277.89 279.31 277.91 260.02 252.45 283.35 306.24 -6.28%
EPS 33.64 9.13 8.79 2.94 1.04 5.20 6.59 197.35%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 4.14 4.08 4.03 4.04 4.03 4.02 3.29%
Adjusted Per Share Value based on latest NOSH - 267,355
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 76.21 76.61 76.19 71.21 68.31 77.70 84.03 -6.32%
EPS 9.23 2.50 2.41 0.81 0.28 1.43 1.81 197.15%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1574 1.1356 1.1185 1.1037 1.0931 1.105 1.1031 3.26%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.13 1.17 0.89 0.78 0.57 0.61 0.54 -
P/RPS 0.41 0.42 0.32 0.30 0.23 0.22 0.18 73.37%
P/EPS 3.36 12.82 10.13 26.53 54.81 11.73 8.20 -44.92%
EY 29.77 7.80 9.87 3.77 1.82 8.52 12.20 81.54%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.22 0.19 0.14 0.15 0.13 63.00%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 23/06/10 24/03/10 17/12/09 30/09/09 24/06/09 25/03/09 -
Price 1.23 1.10 1.04 0.83 0.78 0.77 0.54 -
P/RPS 0.44 0.39 0.37 0.32 0.31 0.27 0.18 81.75%
P/EPS 3.66 12.05 11.84 28.23 75.00 14.81 8.20 -41.68%
EY 27.35 8.30 8.45 3.54 1.33 6.75 12.20 71.54%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.25 0.21 0.19 0.19 0.13 70.97%

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