[JTIASA] QoQ Cumulative Quarter Result on 30-Apr-2010 [#4]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
23-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- 38.55%
YoY- 75.57%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 615,391 377,744 185,529 746,001 556,380 346,694 166,278 138.69%
PBT 129,502 71,231 30,098 40,036 25,097 6,739 2,147 1426.58%
Tax -36,313 -18,354 -7,409 -14,961 -7,085 -2,488 -1,356 789.74%
NP 93,189 52,877 22,689 25,075 18,012 4,251 791 2282.42%
-
NP to SH 92,423 52,534 22,459 24,372 17,591 3,920 685 2507.23%
-
Tax Rate 28.04% 25.77% 24.62% 37.37% 28.23% 36.92% 63.16% -
Total Cost 522,202 324,867 162,840 720,926 538,368 342,443 165,487 114.68%
-
Net Worth 1,187,990 1,150,515 1,126,955 1,105,733 1,089,093 1,074,666 1,064,384 7.57%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - 53 - - - -
Div Payout % - - - 0.22% - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 1,187,990 1,150,515 1,126,955 1,105,733 1,089,093 1,074,666 1,064,384 7.57%
NOSH 266,964 266,941 267,051 267,085 266,934 266,666 263,461 0.88%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 15.14% 14.00% 12.23% 3.36% 3.24% 1.23% 0.48% -
ROE 7.78% 4.57% 1.99% 2.20% 1.62% 0.36% 0.06% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 230.51 141.51 69.47 279.31 208.43 130.01 63.11 136.61%
EPS 34.62 19.68 8.41 9.13 6.59 1.47 0.26 2484.43%
DPS 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 4.45 4.31 4.22 4.14 4.08 4.03 4.04 6.63%
Adjusted Per Share Value based on latest NOSH - 267,380
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 63.57 39.02 19.17 77.06 57.48 35.81 17.18 138.66%
EPS 9.55 5.43 2.32 2.52 1.82 0.40 0.07 2526.52%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.2272 1.1885 1.1642 1.1422 1.1251 1.1102 1.0995 7.57%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 4.85 1.24 1.13 1.17 0.89 0.78 0.57 -
P/RPS 2.10 0.88 1.63 0.42 0.43 0.60 0.90 75.64%
P/EPS 14.01 6.30 13.44 12.82 13.51 53.06 219.23 -83.93%
EY 7.14 15.87 7.44 7.80 7.40 1.88 0.46 519.14%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 1.09 0.29 0.27 0.28 0.22 0.19 0.14 291.35%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 28/03/11 20/12/10 28/09/10 23/06/10 24/03/10 17/12/09 30/09/09 -
Price 1.96 1.37 1.23 1.10 1.04 0.83 0.78 -
P/RPS 0.85 0.97 1.77 0.39 0.50 0.64 1.24 -22.20%
P/EPS 5.66 6.96 14.63 12.05 15.78 56.46 300.00 -92.86%
EY 17.66 14.36 6.84 8.30 6.34 1.77 0.33 1309.83%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.44 0.32 0.29 0.27 0.25 0.21 0.19 74.77%

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