[JTIASA] QoQ Cumulative Quarter Result on 30-Apr-2003 [#4]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
26-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
30-Apr-2003 [#4]
Profit Trend
QoQ- 14.63%
YoY- 156.06%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 340,533 235,417 111,096 578,396 448,395 284,901 135,828 84.24%
PBT 25,402 9,644 2,438 65,025 53,566 41,380 17,423 28.48%
Tax 96 161 -135 -6,453 -2,471 -2,155 -371 -
NP 25,498 9,805 2,303 58,572 51,095 39,225 17,052 30.66%
-
NP to SH 25,498 9,805 2,303 58,572 51,095 39,225 17,052 30.66%
-
Tax Rate -0.38% -1.67% 5.54% 9.92% 4.61% 5.21% 2.13% -
Total Cost 315,035 225,612 108,793 519,824 397,300 245,676 118,776 91.27%
-
Net Worth 713,944 711,189 703,985 706,558 715,594 704,038 687,923 2.49%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div - - - 7,909 - - - -
Div Payout % - - - 13.50% - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 713,944 711,189 703,985 706,558 715,594 704,038 687,923 2.49%
NOSH 261,517 261,466 261,704 263,641 264,056 264,676 265,607 -1.02%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 7.49% 4.16% 2.07% 10.13% 11.40% 13.77% 12.55% -
ROE 3.57% 1.38% 0.33% 8.29% 7.14% 5.57% 2.48% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 130.21 90.04 42.45 219.39 169.81 107.64 51.14 86.14%
EPS 9.75 3.75 0.88 22.22 19.35 14.82 6.42 32.02%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.73 2.72 2.69 2.68 2.71 2.66 2.59 3.56%
Adjusted Per Share Value based on latest NOSH - 262,510
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 34.97 24.18 11.41 59.40 46.05 29.26 13.95 84.22%
EPS 2.62 1.01 0.24 6.02 5.25 4.03 1.75 30.77%
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 0.7332 0.7304 0.723 0.7256 0.7349 0.723 0.7065 2.49%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 1.14 1.10 0.97 0.86 0.98 1.02 0.98 -
P/RPS 0.88 1.22 2.28 0.39 0.58 0.95 1.92 -40.46%
P/EPS 11.69 29.33 110.23 3.87 5.06 6.88 15.26 -16.23%
EY 8.55 3.41 0.91 25.83 19.74 14.53 6.55 19.38%
DY 0.00 0.00 0.00 3.49 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.36 0.32 0.36 0.38 0.38 6.88%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 31/03/04 30/12/03 29/09/03 26/06/03 26/03/03 30/12/02 26/09/02 -
Price 1.65 1.14 0.94 0.95 0.90 1.10 1.02 -
P/RPS 1.27 1.27 2.21 0.43 0.53 1.02 1.99 -25.81%
P/EPS 16.92 30.40 106.82 4.28 4.65 7.42 15.89 4.26%
EY 5.91 3.29 0.94 23.39 21.50 13.47 6.29 -4.05%
DY 0.00 0.00 0.00 3.16 0.00 0.00 0.00 -
P/NAPS 0.60 0.42 0.35 0.35 0.33 0.41 0.39 33.16%

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