[JTIASA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -92.13%
YoY- -60.83%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
Revenue 1,054,096 796,901 560,562 274,341 1,202,164 1,011,615 759,029 30.06%
PBT 31,982 23,693 20,367 18,148 239,234 221,262 142,586 -69.77%
Tax -7,603 -5,480 -2,439 -3,392 -52,494 -46,653 -31,147 -67.65%
NP 24,379 18,213 17,928 14,756 186,740 174,609 111,439 -70.37%
-
NP to SH 23,246 17,487 17,425 14,536 184,614 172,747 110,030 -71.18%
-
Tax Rate 23.77% 23.13% 11.98% 18.69% 21.94% 21.08% 21.84% -
Total Cost 1,029,717 778,688 542,634 259,585 1,015,424 837,006 647,590 44.95%
-
Net Worth 1,714,392 1,709,840 1,703,777 1,744,319 1,419,694 1,406,856 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
Div 96 - - - 134 - - -
Div Payout % 0.42% - - - 0.07% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
Net Worth 1,714,392 1,709,840 1,703,777 1,744,319 1,419,694 1,406,856 0 -
NOSH 968,583 971,500 968,055 969,066 268,881 266,955 969,427 -0.06%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
NP Margin 2.31% 2.29% 3.20% 5.38% 15.53% 17.26% 14.68% -
ROE 1.36% 1.02% 1.02% 0.83% 13.00% 12.28% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 108.83 82.03 57.91 28.31 447.10 378.94 78.30 30.15%
EPS 2.40 1.80 1.80 1.50 68.66 64.71 11.35 -71.16%
DPS 0.01 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 1.77 1.76 1.76 1.80 5.28 5.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 956,315
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 108.89 82.32 57.91 28.34 124.19 104.50 78.41 30.06%
EPS 2.40 1.81 1.80 1.50 19.07 17.85 11.37 -71.20%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.771 1.7663 1.76 1.8019 1.4666 1.4533 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/04/12 30/03/12 -
Price 2.00 1.79 1.99 2.40 2.91 3.15 2.66 -
P/RPS 1.84 2.18 3.44 8.48 0.65 0.83 3.40 -38.82%
P/EPS 83.33 99.44 110.56 160.00 4.24 4.87 23.44 176.00%
EY 1.20 1.01 0.90 0.62 23.59 20.54 4.27 -63.79%
DY 0.01 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.13 1.02 1.13 1.33 0.55 0.60 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
Date 27/08/13 22/05/13 27/02/13 28/11/12 23/08/12 20/06/12 - -
Price 2.06 2.19 1.79 2.06 2.52 3.05 0.00 -
P/RPS 1.89 2.67 3.09 7.28 0.56 0.80 0.00 -
P/EPS 85.83 121.67 99.44 137.33 3.67 4.71 0.00 -
EY 1.17 0.82 1.01 0.73 27.25 21.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.16 1.24 1.02 1.14 0.48 0.58 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