[JTIASA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 32.93%
YoY- -87.41%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 762,850 517,418 245,468 1,054,096 796,901 560,562 274,341 97.86%
PBT 70,938 55,698 26,008 31,982 23,693 20,367 18,148 148.34%
Tax -22,139 -15,768 -6,533 -7,603 -5,480 -2,439 -3,392 249.64%
NP 48,799 39,930 19,475 24,379 18,213 17,928 14,756 122.13%
-
NP to SH 47,111 38,943 19,103 23,246 17,487 17,425 14,536 119.16%
-
Tax Rate 31.21% 28.31% 25.12% 23.77% 23.13% 11.98% 18.69% -
Total Cost 714,051 477,488 225,993 1,029,717 778,688 542,634 259,585 96.44%
-
Net Worth 1,741,268 1,743,716 1,726,057 1,714,392 1,709,840 1,703,777 1,744,319 -0.11%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 96 - - - -
Div Payout % - - - 0.42% - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,741,268 1,743,716 1,726,057 1,714,392 1,709,840 1,703,777 1,744,319 -0.11%
NOSH 967,371 968,731 969,695 968,583 971,500 968,055 969,066 -0.11%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.40% 7.72% 7.93% 2.31% 2.29% 3.20% 5.38% -
ROE 2.71% 2.23% 1.11% 1.36% 1.02% 1.02% 0.83% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 78.86 53.41 25.31 108.83 82.03 57.91 28.31 98.09%
EPS 4.87 4.02 1.97 2.40 1.80 1.80 1.50 119.41%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.80 1.80 1.78 1.77 1.76 1.76 1.80 0.00%
Adjusted Per Share Value based on latest NOSH - 959,999
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 78.80 53.45 25.36 108.89 82.32 57.91 28.34 97.85%
EPS 4.87 4.02 1.97 2.40 1.81 1.80 1.50 119.41%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.7988 1.8013 1.7831 1.771 1.7663 1.76 1.8019 -0.11%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.76 2.04 2.08 2.00 1.79 1.99 2.40 -
P/RPS 3.50 3.82 8.22 1.84 2.18 3.44 8.48 -44.59%
P/EPS 56.67 50.75 105.58 83.33 99.44 110.56 160.00 -49.97%
EY 1.76 1.97 0.95 1.20 1.01 0.90 0.62 100.61%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
P/NAPS 1.53 1.13 1.17 1.13 1.02 1.13 1.33 9.79%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 25/02/14 28/11/13 27/08/13 22/05/13 27/02/13 28/11/12 -
Price 2.69 2.53 2.45 2.06 2.19 1.79 2.06 -
P/RPS 3.41 4.74 9.68 1.89 2.67 3.09 7.28 -39.71%
P/EPS 55.24 62.94 124.37 85.83 121.67 99.44 137.33 -45.53%
EY 1.81 1.59 0.80 1.17 0.82 1.01 0.73 83.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.41 1.38 1.16 1.24 1.02 1.14 19.56%

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