[JTIASA] QoQ Cumulative Quarter Result on 31-Jul-2007 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- -83.26%
YoY- -10.05%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 793,693 570,746 372,278 173,860 855,005 625,704 398,721 58.30%
PBT 65,032 62,944 52,475 25,640 161,570 131,676 79,296 -12.39%
Tax -12,691 -15,002 -12,678 -5,321 -39,670 -35,660 -22,278 -31.30%
NP 52,341 47,942 39,797 20,319 121,900 96,016 57,018 -5.55%
-
NP to SH 51,908 46,995 39,521 20,228 120,846 94,944 56,245 -5.21%
-
Tax Rate 19.52% 23.83% 24.16% 20.75% 24.55% 27.08% 28.09% -
Total Cost 741,352 522,804 332,481 153,541 733,105 529,688 341,703 67.67%
-
Net Worth 1,073,354 801,013 800,699 1,016,866 973,896 991,648 963,691 7.45%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 8,010 - - - 7,628 - - -
Div Payout % 15.43% - - - 6.31% - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 1,073,354 801,013 800,699 1,016,866 973,896 991,648 963,691 7.45%
NOSH 267,003 267,004 266,899 254,216 254,281 254,268 254,272 3.31%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 6.59% 8.40% 10.69% 11.69% 14.26% 15.35% 14.30% -
ROE 4.84% 5.87% 4.94% 1.99% 12.41% 9.57% 5.84% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 297.26 213.76 139.48 68.39 336.24 246.08 156.81 53.23%
EPS 19.44 17.60 14.80 7.58 45.26 37.34 22.12 -8.25%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 4.02 3.00 3.00 4.00 3.83 3.90 3.79 4.00%
Adjusted Per Share Value based on latest NOSH - 254,216
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 81.51 58.62 38.23 17.86 87.81 64.26 40.95 58.30%
EPS 5.33 4.83 4.06 2.08 12.41 9.75 5.78 -5.26%
DPS 0.82 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 1.1023 0.8226 0.8223 1.0443 1.0002 1.0184 0.9897 7.45%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 1.17 1.11 1.14 1.54 1.87 1.24 0.94 -
P/RPS 0.39 0.52 0.82 2.25 0.56 0.50 0.60 -24.98%
P/EPS 6.02 6.31 7.70 19.35 3.93 3.32 4.25 26.15%
EY 16.62 15.86 12.99 5.17 25.41 30.11 23.53 -20.70%
DY 2.56 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.29 0.37 0.38 0.39 0.49 0.32 0.25 10.41%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 26/06/08 21/03/08 27/12/07 27/09/07 20/06/07 23/03/07 28/12/06 -
Price 1.18 1.00 1.14 1.27 1.67 1.47 1.15 -
P/RPS 0.40 0.47 0.82 1.86 0.50 0.60 0.73 -33.06%
P/EPS 6.07 5.68 7.70 15.96 3.51 3.94 5.20 10.87%
EY 16.48 17.60 12.99 6.27 28.46 25.40 19.23 -9.78%
DY 2.54 0.00 0.00 0.00 1.80 0.00 0.00 -
P/NAPS 0.29 0.33 0.38 0.32 0.44 0.38 0.30 -2.23%

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