[JTIASA] QoQ Cumulative Quarter Result on 31-Jan-2005 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -21.08%
YoY- 21.65%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 286,604 154,531 664,935 481,653 296,758 156,565 488,827 -29.88%
PBT 32,528 21,373 69,341 46,682 49,427 25,710 47,588 -22.35%
Tax -13,075 -7,015 -33,223 -15,663 -10,124 -6,572 -2,580 194.16%
NP 19,453 14,358 36,118 31,019 39,303 19,138 45,008 -42.74%
-
NP to SH 19,275 14,166 36,118 31,019 39,303 19,138 45,008 -43.09%
-
Tax Rate 40.20% 32.82% 47.91% 33.55% 20.48% 25.56% 5.42% -
Total Cost 267,151 140,173 628,817 450,634 257,455 137,427 443,819 -28.64%
-
Net Worth 736,091 731,385 882,676 723,948 763,365 742,822 725,218 0.99%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - 7,720 - - - 13,043 -
Div Payout % - - 21.37% - - - 28.98% -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 736,091 731,385 882,676 723,948 763,365 742,822 725,218 0.99%
NOSH 254,702 254,838 257,339 257,632 257,893 257,924 260,869 -1.57%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 6.79% 9.29% 5.43% 6.44% 13.24% 12.22% 9.21% -
ROE 2.62% 1.94% 4.09% 4.28% 5.15% 2.58% 6.21% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 112.52 60.64 258.39 186.95 115.07 60.70 187.38 -28.75%
EPS 7.58 5.57 14.00 12.04 15.24 7.42 17.30 -42.22%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 5.00 -
NAPS 2.89 2.87 3.43 2.81 2.96 2.88 2.78 2.61%
Adjusted Per Share Value based on latest NOSH - 256,470
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 29.61 15.96 68.69 49.76 30.66 16.17 50.50 -29.87%
EPS 1.99 1.46 3.73 3.20 4.06 1.98 4.65 -43.12%
DPS 0.00 0.00 0.80 0.00 0.00 0.00 1.35 -
NAPS 0.7604 0.7555 0.9118 0.7479 0.7886 0.7674 0.7492 0.99%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.82 0.76 0.92 1.05 1.24 1.49 1.53 -
P/RPS 0.73 1.25 0.36 0.56 1.08 2.45 0.82 -7.43%
P/EPS 10.84 13.67 6.55 8.72 8.14 20.08 8.87 14.26%
EY 9.23 7.31 15.26 11.47 12.29 4.98 11.28 -12.48%
DY 0.00 0.00 3.26 0.00 0.00 0.00 3.27 -
P/NAPS 0.28 0.26 0.27 0.37 0.42 0.52 0.55 -36.16%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 28/12/05 29/09/05 28/06/05 24/03/05 16/12/04 29/09/04 29/06/04 -
Price 0.74 0.83 0.80 0.96 1.05 1.25 1.33 -
P/RPS 0.66 1.37 0.31 0.51 0.91 2.06 0.71 -4.73%
P/EPS 9.78 14.93 5.70 7.97 6.89 16.85 7.71 17.13%
EY 10.23 6.70 17.54 12.54 14.51 5.94 12.97 -14.59%
DY 0.00 0.00 3.75 0.00 0.00 0.00 3.76 -
P/NAPS 0.26 0.29 0.23 0.34 0.35 0.43 0.48 -33.47%

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