[JTIASA] QoQ Cumulative Quarter Result on 31-Jul-2003 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -96.07%
YoY- -86.49%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 488,827 340,533 235,417 111,096 578,396 448,395 284,901 43.36%
PBT 47,588 25,402 9,644 2,438 65,025 53,566 41,380 9.77%
Tax -2,580 96 161 -135 -6,453 -2,471 -2,155 12.76%
NP 45,008 25,498 9,805 2,303 58,572 51,095 39,225 9.61%
-
NP to SH 45,008 25,498 9,805 2,303 58,572 51,095 39,225 9.61%
-
Tax Rate 5.42% -0.38% -1.67% 5.54% 9.92% 4.61% 5.21% -
Total Cost 443,819 315,035 225,612 108,793 519,824 397,300 245,676 48.38%
-
Net Worth 725,218 713,944 711,189 703,985 706,558 715,594 704,038 1.99%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 13,043 - - - 7,909 - - -
Div Payout % 28.98% - - - 13.50% - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 725,218 713,944 711,189 703,985 706,558 715,594 704,038 1.99%
NOSH 260,869 261,517 261,466 261,704 263,641 264,056 264,676 -0.96%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 9.21% 7.49% 4.16% 2.07% 10.13% 11.40% 13.77% -
ROE 6.21% 3.57% 1.38% 0.33% 8.29% 7.14% 5.57% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 187.38 130.21 90.04 42.45 219.39 169.81 107.64 44.75%
EPS 17.30 9.75 3.75 0.88 22.22 19.35 14.82 10.87%
DPS 5.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 2.78 2.73 2.72 2.69 2.68 2.71 2.66 2.98%
Adjusted Per Share Value based on latest NOSH - 261,704
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 50.20 34.97 24.18 11.41 59.40 46.05 29.26 43.36%
EPS 4.62 2.62 1.01 0.24 6.02 5.25 4.03 9.54%
DPS 1.34 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 0.7448 0.7332 0.7304 0.723 0.7256 0.7349 0.723 2.00%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.53 1.14 1.10 0.97 0.86 0.98 1.02 -
P/RPS 0.82 0.88 1.22 2.28 0.39 0.58 0.95 -9.35%
P/EPS 8.87 11.69 29.33 110.23 3.87 5.06 6.88 18.47%
EY 11.28 8.55 3.41 0.91 25.83 19.74 14.53 -15.54%
DY 3.27 0.00 0.00 0.00 3.49 0.00 0.00 -
P/NAPS 0.55 0.42 0.40 0.36 0.32 0.36 0.38 27.98%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 31/03/04 30/12/03 29/09/03 26/06/03 26/03/03 30/12/02 -
Price 1.33 1.65 1.14 0.94 0.95 0.90 1.10 -
P/RPS 0.71 1.27 1.27 2.21 0.43 0.53 1.02 -21.47%
P/EPS 7.71 16.92 30.40 106.82 4.28 4.65 7.42 2.59%
EY 12.97 5.91 3.29 0.94 23.39 21.50 13.47 -2.49%
DY 3.76 0.00 0.00 0.00 3.16 0.00 0.00 -
P/NAPS 0.48 0.60 0.42 0.35 0.35 0.33 0.41 11.09%

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