[JTIASA] QoQ Cumulative Quarter Result on 31-Jan-2011

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011
Profit Trend
QoQ- 75.93%
YoY- 425.4%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 259,993 1,039,577 870,912 615,391 377,744 185,529 746,001 -56.90%
PBT 75,298 249,831 206,042 129,502 71,231 30,098 40,036 65.61%
Tax -18,757 -66,609 -53,336 -36,313 -18,354 -7,409 -14,961 19.79%
NP 56,541 183,222 152,706 93,189 52,877 22,689 25,075 91.44%
-
NP to SH 55,919 181,411 151,436 92,423 52,534 22,459 24,372 94.11%
-
Tax Rate 24.91% 26.66% 25.89% 28.04% 25.77% 24.62% 37.37% -
Total Cost 203,452 856,355 718,206 522,202 324,867 162,840 720,926 -63.59%
-
Net Worth 1,295,163 1,247,587 1,249,414 1,187,990 1,150,515 1,126,955 1,105,733 13.46%
Dividend
31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - 160 - - - 53 -
Div Payout % - - 0.11% - - - 0.22% -
Equity
31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 1,295,163 1,247,587 1,249,414 1,187,990 1,150,515 1,126,955 1,105,733 13.46%
NOSH 267,043 268,876 266,968 266,964 266,941 267,051 267,085 -0.01%
Ratio Analysis
31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 21.75% 17.62% 17.53% 15.14% 14.00% 12.23% 3.36% -
ROE 4.32% 14.54% 12.12% 7.78% 4.57% 1.99% 2.20% -
Per Share
31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 97.36 386.64 326.22 230.51 141.51 69.47 279.31 -56.90%
EPS 20.94 67.47 56.73 34.62 19.68 8.41 9.13 94.05%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.02 -
NAPS 4.85 4.64 4.68 4.45 4.31 4.22 4.14 13.47%
Adjusted Per Share Value based on latest NOSH - 266,994
31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 26.70 106.76 89.44 63.20 38.79 19.05 76.61 -56.90%
EPS 5.74 18.63 15.55 9.49 5.40 2.31 2.50 94.22%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.01 -
NAPS 1.3301 1.2813 1.2831 1.2201 1.1816 1.1574 1.1356 13.45%
Price Multiplier on Financial Quarter End Date
31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 29/07/11 30/06/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 2.08 2.22 1.99 4.85 1.24 1.13 1.17 -
P/RPS 2.14 0.57 0.61 2.10 0.88 1.63 0.42 267.11%
P/EPS 9.93 3.29 3.51 14.01 6.30 13.44 12.82 -18.45%
EY 10.07 30.39 28.50 7.14 15.87 7.44 7.80 22.63%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
P/NAPS 0.43 0.48 0.43 1.09 0.29 0.27 0.28 40.86%
Price Multiplier on Announcement Date
31/07/11 30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 29/09/11 - 23/06/11 28/03/11 20/12/10 28/09/10 23/06/10 -
Price 1.67 0.00 2.25 1.96 1.37 1.23 1.10 -
P/RPS 1.72 0.00 0.69 0.85 0.97 1.77 0.39 227.13%
P/EPS 7.98 0.00 3.97 5.66 6.96 14.63 12.05 -28.04%
EY 12.54 0.00 25.21 17.66 14.36 6.84 8.30 39.04%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.02 -
P/NAPS 0.34 0.00 0.48 0.44 0.32 0.29 0.27 20.21%

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