[JTIASA] QoQ Cumulative Quarter Result on 31-Jul-2002 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 116.32%
YoY- 169.81%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 578,396 448,395 284,901 135,828 444,123 350,527 238,018 81.04%
PBT 65,025 53,566 41,380 17,423 -102,543 -73,557 -50,280 -
Tax -6,453 -2,471 -2,155 -371 102,543 73,557 50,280 -
NP 58,572 51,095 39,225 17,052 0 0 0 -
-
NP to SH 58,572 51,095 39,225 17,052 -104,486 -75,952 -52,580 -
-
Tax Rate 9.92% 4.61% 5.21% 2.13% - - - -
Total Cost 519,824 397,300 245,676 118,776 444,123 350,527 238,018 68.57%
-
Net Worth 706,558 715,594 704,038 687,923 676,875 737,973 744,209 -3.41%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 7,909 - - - - - - -
Div Payout % 13.50% - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 706,558 715,594 704,038 687,923 676,875 737,973 744,209 -3.41%
NOSH 263,641 264,056 264,676 265,607 268,601 269,333 269,641 -1.49%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 10.13% 11.40% 13.77% 12.55% 0.00% 0.00% 0.00% -
ROE 8.29% 7.14% 5.57% 2.48% -15.44% -10.29% -7.07% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 219.39 169.81 107.64 51.14 165.35 130.15 88.27 83.79%
EPS 22.22 19.35 14.82 6.42 -38.90 -28.20 -19.50 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.71 2.66 2.59 2.52 2.74 2.76 -1.94%
Adjusted Per Share Value based on latest NOSH - 265,607
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 59.40 46.05 29.26 13.95 45.61 36.00 24.44 81.06%
EPS 6.02 5.25 4.03 1.75 -10.73 -7.80 -5.40 -
DPS 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7256 0.7349 0.723 0.7065 0.6951 0.7579 0.7643 -3.41%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.86 0.98 1.02 0.98 0.77 0.64 0.66 -
P/RPS 0.39 0.58 0.95 1.92 0.47 0.49 0.75 -35.41%
P/EPS 3.87 5.06 6.88 15.26 -1.98 -2.27 -3.38 -
EY 25.83 19.74 14.53 6.55 -50.52 -44.06 -29.55 -
DY 3.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.38 0.38 0.31 0.23 0.24 21.20%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 26/06/03 26/03/03 30/12/02 26/09/02 27/06/02 28/03/02 27/12/01 -
Price 0.95 0.90 1.10 1.02 0.84 0.65 0.66 -
P/RPS 0.43 0.53 1.02 1.99 0.51 0.50 0.75 -31.05%
P/EPS 4.28 4.65 7.42 15.89 -2.16 -2.30 -3.38 -
EY 23.39 21.50 13.47 6.29 -46.31 -43.38 -29.55 -
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.41 0.39 0.33 0.24 0.24 28.68%

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