[JTIASA] QoQ Cumulative Quarter Result on 31-Jul-2009 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -95.07%
YoY- -91.12%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 746,001 556,380 346,694 166,278 756,530 613,667 444,876 41.27%
PBT 40,036 25,097 6,739 2,147 22,854 19,309 17,675 72.73%
Tax -14,961 -7,085 -2,488 -1,356 -8,258 -5,721 -4,415 126.11%
NP 25,075 18,012 4,251 791 14,596 13,588 13,260 53.09%
-
NP to SH 24,372 17,591 3,920 685 13,882 13,199 13,047 51.85%
-
Tax Rate 37.37% 28.23% 36.92% 63.16% 36.13% 29.63% 24.98% -
Total Cost 720,926 538,368 342,443 165,487 741,934 600,079 431,616 40.90%
-
Net Worth 1,105,733 1,089,093 1,074,666 1,064,384 1,075,977 1,074,088 1,077,911 1.71%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 53 - - - - - - -
Div Payout % 0.22% - - - - - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 1,105,733 1,089,093 1,074,666 1,064,384 1,075,977 1,074,088 1,077,911 1.71%
NOSH 267,085 266,934 266,666 263,461 266,991 267,186 266,809 0.06%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 3.36% 3.24% 1.23% 0.48% 1.93% 2.21% 2.98% -
ROE 2.20% 1.62% 0.36% 0.06% 1.29% 1.23% 1.21% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 279.31 208.43 130.01 63.11 283.35 229.68 166.74 41.18%
EPS 9.13 6.59 1.47 0.26 5.20 4.94 4.89 51.79%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.14 4.08 4.03 4.04 4.03 4.02 4.04 1.64%
Adjusted Per Share Value based on latest NOSH - 263,461
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 77.06 57.48 35.81 17.18 78.15 63.39 45.96 41.26%
EPS 2.52 1.82 0.40 0.07 1.43 1.36 1.35 51.77%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1422 1.1251 1.1102 1.0995 1.1115 1.1096 1.1135 1.71%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 1.17 0.89 0.78 0.57 0.61 0.54 0.66 -
P/RPS 0.42 0.43 0.60 0.90 0.22 0.24 0.40 3.31%
P/EPS 12.82 13.51 53.06 219.23 11.73 10.93 13.50 -3.39%
EY 7.80 7.40 1.88 0.46 8.52 9.15 7.41 3.48%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.22 0.19 0.14 0.15 0.13 0.16 45.36%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 23/06/10 24/03/10 17/12/09 30/09/09 24/06/09 25/03/09 22/12/08 -
Price 1.10 1.04 0.83 0.78 0.77 0.54 0.61 -
P/RPS 0.39 0.50 0.64 1.24 0.27 0.24 0.37 3.58%
P/EPS 12.05 15.78 56.46 300.00 14.81 10.93 12.47 -2.26%
EY 8.30 6.34 1.77 0.33 6.75 9.15 8.02 2.32%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.25 0.21 0.19 0.19 0.13 0.15 48.13%

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