[JTIASA] QoQ Cumulative Quarter Result on 31-Oct-2009 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
17-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 472.26%
YoY- -69.95%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 185,529 746,001 556,380 346,694 166,278 756,530 613,667 -55.05%
PBT 30,098 40,036 25,097 6,739 2,147 22,854 19,309 34.54%
Tax -7,409 -14,961 -7,085 -2,488 -1,356 -8,258 -5,721 18.86%
NP 22,689 25,075 18,012 4,251 791 14,596 13,588 40.87%
-
NP to SH 22,459 24,372 17,591 3,920 685 13,882 13,199 42.66%
-
Tax Rate 24.62% 37.37% 28.23% 36.92% 63.16% 36.13% 29.63% -
Total Cost 162,840 720,926 538,368 342,443 165,487 741,934 600,079 -58.18%
-
Net Worth 1,126,955 1,105,733 1,089,093 1,074,666 1,064,384 1,075,977 1,074,088 3.26%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 53 - - - - - -
Div Payout % - 0.22% - - - - - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 1,126,955 1,105,733 1,089,093 1,074,666 1,064,384 1,075,977 1,074,088 3.26%
NOSH 267,051 267,085 266,934 266,666 263,461 266,991 267,186 -0.03%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 12.23% 3.36% 3.24% 1.23% 0.48% 1.93% 2.21% -
ROE 1.99% 2.20% 1.62% 0.36% 0.06% 1.29% 1.23% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 69.47 279.31 208.43 130.01 63.11 283.35 229.68 -55.03%
EPS 8.41 9.13 6.59 1.47 0.26 5.20 4.94 42.71%
DPS 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 4.14 4.08 4.03 4.04 4.03 4.02 3.29%
Adjusted Per Share Value based on latest NOSH - 267,355
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 19.05 76.61 57.14 35.61 17.08 77.70 63.02 -55.05%
EPS 2.31 2.50 1.81 0.40 0.07 1.43 1.36 42.49%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1574 1.1356 1.1185 1.1037 1.0931 1.105 1.1031 3.26%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 1.13 1.17 0.89 0.78 0.57 0.61 0.54 -
P/RPS 1.63 0.42 0.43 0.60 0.90 0.22 0.24 259.89%
P/EPS 13.44 12.82 13.51 53.06 219.23 11.73 10.93 14.81%
EY 7.44 7.80 7.40 1.88 0.46 8.52 9.15 -12.91%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.22 0.19 0.14 0.15 0.13 63.00%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 28/09/10 23/06/10 24/03/10 17/12/09 30/09/09 24/06/09 25/03/09 -
Price 1.23 1.10 1.04 0.83 0.78 0.77 0.54 -
P/RPS 1.77 0.39 0.50 0.64 1.24 0.27 0.24 280.27%
P/EPS 14.63 12.05 15.78 56.46 300.00 14.81 10.93 21.52%
EY 6.84 8.30 6.34 1.77 0.33 6.75 9.15 -17.67%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.27 0.25 0.21 0.19 0.19 0.13 70.97%

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