[JTIASA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 0.36%
YoY- -84.11%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 517,418 245,468 1,054,096 796,901 560,562 274,341 1,202,164 -42.90%
PBT 55,698 26,008 31,982 23,693 20,367 18,148 239,234 -62.05%
Tax -15,768 -6,533 -7,603 -5,480 -2,439 -3,392 -52,494 -55.05%
NP 39,930 19,475 24,379 18,213 17,928 14,756 186,740 -64.14%
-
NP to SH 38,943 19,103 23,246 17,487 17,425 14,536 184,614 -64.46%
-
Tax Rate 28.31% 25.12% 23.77% 23.13% 11.98% 18.69% 21.94% -
Total Cost 477,488 225,993 1,029,717 778,688 542,634 259,585 1,015,424 -39.44%
-
Net Worth 1,743,716 1,726,057 1,714,392 1,709,840 1,703,777 1,744,319 1,419,694 14.64%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 96 - - - 134 -
Div Payout % - - 0.42% - - - 0.07% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,743,716 1,726,057 1,714,392 1,709,840 1,703,777 1,744,319 1,419,694 14.64%
NOSH 968,731 969,695 968,583 971,500 968,055 969,066 268,881 134.46%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.72% 7.93% 2.31% 2.29% 3.20% 5.38% 15.53% -
ROE 2.23% 1.11% 1.36% 1.02% 1.02% 0.83% 13.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 53.41 25.31 108.83 82.03 57.91 28.31 447.10 -75.65%
EPS 4.02 1.97 2.40 1.80 1.80 1.50 68.66 -84.84%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.05 -
NAPS 1.80 1.78 1.77 1.76 1.76 1.80 5.28 -51.10%
Adjusted Per Share Value based on latest NOSH - 620,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 53.14 25.21 108.25 81.84 57.57 28.17 123.46 -42.90%
EPS 4.00 1.96 2.39 1.80 1.79 1.49 18.96 -64.46%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 1.7908 1.7726 1.7607 1.756 1.7498 1.7914 1.458 14.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.04 2.08 2.00 1.79 1.99 2.40 2.91 -
P/RPS 3.82 8.22 1.84 2.18 3.44 8.48 0.65 224.61%
P/EPS 50.75 105.58 83.33 99.44 110.56 160.00 4.24 420.89%
EY 1.97 0.95 1.20 1.01 0.90 0.62 23.59 -80.80%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.02 -
P/NAPS 1.13 1.17 1.13 1.02 1.13 1.33 0.55 61.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 27/08/13 22/05/13 27/02/13 28/11/12 23/08/12 -
Price 2.53 2.45 2.06 2.19 1.79 2.06 2.52 -
P/RPS 4.74 9.68 1.89 2.67 3.09 7.28 0.56 313.71%
P/EPS 62.94 124.37 85.83 121.67 99.44 137.33 3.67 561.59%
EY 1.59 0.80 1.17 0.82 1.01 0.73 27.25 -84.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 1.41 1.38 1.16 1.24 1.02 1.14 0.48 104.70%

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