[JTIASA] QoQ Cumulative Quarter Result on 30-Apr-2012

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
20-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Apr-2012
Profit Trend
QoQ- 57.0%
YoY- 14.07%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
Revenue 560,562 274,341 1,202,164 1,011,615 759,029 737,079 498,254 12.46%
PBT 20,367 18,148 239,234 221,262 142,586 182,362 118,535 -82.73%
Tax -2,439 -3,392 -52,494 -46,653 -31,147 -38,164 -23,648 -89.62%
NP 17,928 14,756 186,740 174,609 111,439 144,198 94,887 -81.01%
-
NP to SH 17,425 14,536 184,614 172,747 110,030 142,593 93,884 -81.35%
-
Tax Rate 11.98% 18.69% 21.94% 21.08% 21.84% 20.93% 19.95% -
Total Cost 542,634 259,585 1,015,424 837,006 647,590 592,881 403,367 34.41%
-
Net Worth 1,703,777 1,744,319 1,419,694 1,406,856 0 1,369,597 0 -
Dividend
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
Div - - 134 - - - - -
Div Payout % - - 0.07% - - - - -
Equity
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
Net Worth 1,703,777 1,744,319 1,419,694 1,406,856 0 1,369,597 0 -
NOSH 968,055 969,066 268,881 266,955 969,427 266,978 968,875 -0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
NP Margin 3.20% 5.38% 15.53% 17.26% 14.68% 19.56% 19.04% -
ROE 1.02% 0.83% 13.00% 12.28% 0.00% 10.41% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
RPS 57.91 28.31 447.10 378.94 78.30 276.08 51.43 12.56%
EPS 1.80 1.50 68.66 64.71 11.35 53.41 9.69 -81.33%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 1.76 1.80 5.28 5.27 0.00 5.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 266,858
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
RPS 57.57 28.17 123.46 103.89 77.95 75.70 51.17 12.47%
EPS 1.79 1.49 18.96 17.74 11.30 14.64 9.64 -81.34%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.7498 1.7914 1.458 1.4448 0.00 1.4066 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/04/12 30/03/12 31/01/12 30/12/11 -
Price 1.99 2.40 2.91 3.15 2.66 2.30 2.18 -
P/RPS 3.44 8.48 0.65 0.83 3.40 0.83 4.24 -18.82%
P/EPS 110.56 160.00 4.24 4.87 23.44 4.31 22.50 389.24%
EY 0.90 0.62 23.59 20.54 4.27 23.22 4.44 -79.64%
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.33 0.55 0.60 0.00 0.45 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 CAGR
Date 27/02/13 28/11/12 23/08/12 20/06/12 - 22/03/12 - -
Price 1.79 2.06 2.52 3.05 0.00 2.44 0.00 -
P/RPS 3.09 7.28 0.56 0.80 0.00 0.88 0.00 -
P/EPS 99.44 137.33 3.67 4.71 0.00 4.57 0.00 -
EY 1.01 0.73 27.25 21.22 0.00 21.89 0.00 -
DY 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.14 0.48 0.58 0.00 0.48 0.00 -

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