[JTIASA] QoQ Cumulative Quarter Result on 31-Jan-2006 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 62.52%
YoY- 0.99%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 398,721 192,157 686,852 485,246 286,604 154,531 664,935 -28.82%
PBT 79,296 32,712 64,445 52,676 32,528 21,373 69,341 9.32%
Tax -22,278 -9,641 -23,500 -20,997 -13,075 -7,015 -33,223 -23.33%
NP 57,018 23,071 40,945 31,679 19,453 14,358 36,118 35.46%
-
NP to SH 56,245 22,489 40,338 31,326 19,275 14,166 36,118 34.24%
-
Tax Rate 28.09% 29.47% 36.47% 39.86% 40.20% 32.82% 47.91% -
Total Cost 341,703 169,086 645,907 453,567 267,151 140,173 628,817 -33.33%
-
Net Worth 963,691 931,105 907,812 897,829 736,091 731,385 882,676 6.01%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - 7,628 - - - 7,720 -
Div Payout % - - 18.91% - - - 21.37% -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 963,691 931,105 907,812 897,829 736,091 731,385 882,676 6.01%
NOSH 254,272 254,400 254,289 254,342 254,702 254,838 257,339 -0.79%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 14.30% 12.01% 5.96% 6.53% 6.79% 9.29% 5.43% -
ROE 5.84% 2.42% 4.44% 3.49% 2.62% 1.94% 4.09% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 156.81 75.53 270.11 190.78 112.52 60.64 258.39 -28.25%
EPS 22.12 8.84 15.86 12.32 7.58 5.57 14.00 35.54%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 3.79 3.66 3.57 3.53 2.89 2.87 3.43 6.86%
Adjusted Per Share Value based on latest NOSH - 254,282
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 41.19 19.85 70.95 50.13 29.61 15.96 68.69 -28.82%
EPS 5.81 2.32 4.17 3.24 1.99 1.46 3.73 34.26%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.80 -
NAPS 0.9955 0.9619 0.9378 0.9275 0.7604 0.7555 0.9118 6.01%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.94 0.75 0.82 0.69 0.82 0.76 0.92 -
P/RPS 0.60 0.99 0.30 0.36 0.73 1.25 0.36 40.44%
P/EPS 4.25 8.48 5.17 5.60 10.84 13.67 6.55 -24.99%
EY 23.53 11.79 19.35 17.85 9.23 7.31 15.26 33.36%
DY 0.00 0.00 3.66 0.00 0.00 0.00 3.26 -
P/NAPS 0.25 0.20 0.23 0.20 0.28 0.26 0.27 -4.98%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 28/12/06 28/09/06 28/06/06 27/03/06 28/12/05 29/09/05 28/06/05 -
Price 1.15 0.81 0.76 0.71 0.74 0.83 0.80 -
P/RPS 0.73 1.07 0.28 0.37 0.66 1.37 0.31 76.72%
P/EPS 5.20 9.16 4.79 5.76 9.78 14.93 5.70 -5.92%
EY 19.23 10.91 20.87 17.35 10.23 6.70 17.54 6.30%
DY 0.00 0.00 3.95 0.00 0.00 0.00 3.75 -
P/NAPS 0.30 0.22 0.21 0.20 0.26 0.29 0.23 19.32%

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