[JTIASA] QoQ Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
20-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 133.91%
YoY- 1240.15%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 1,039,577 870,912 615,391 377,744 185,529 746,001 556,380 55.74%
PBT 249,831 206,042 129,502 71,231 30,098 40,036 25,097 409.72%
Tax -66,609 -53,336 -36,313 -18,354 -7,409 -14,961 -7,085 389.48%
NP 183,222 152,706 93,189 52,877 22,689 25,075 18,012 417.59%
-
NP to SH 181,411 151,436 92,423 52,534 22,459 24,372 17,591 422.65%
-
Tax Rate 26.66% 25.89% 28.04% 25.77% 24.62% 37.37% 28.23% -
Total Cost 856,355 718,206 522,202 324,867 162,840 720,926 538,368 38.95%
-
Net Worth 1,247,587 1,249,414 1,187,990 1,150,515 1,126,955 1,105,733 1,089,093 10.10%
Dividend
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 160 - - - 53 - -
Div Payout % - 0.11% - - - 0.22% - -
Equity
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 1,247,587 1,249,414 1,187,990 1,150,515 1,126,955 1,105,733 1,089,093 10.10%
NOSH 268,876 266,968 266,964 266,941 267,051 267,085 266,934 0.51%
Ratio Analysis
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 17.62% 17.53% 15.14% 14.00% 12.23% 3.36% 3.24% -
ROE 14.54% 12.12% 7.78% 4.57% 1.99% 2.20% 1.62% -
Per Share
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 386.64 326.22 230.51 141.51 69.47 279.31 208.43 54.94%
EPS 67.47 56.73 34.62 19.68 8.41 9.13 6.59 419.97%
DPS 0.00 0.06 0.00 0.00 0.00 0.02 0.00 -
NAPS 4.64 4.68 4.45 4.31 4.22 4.14 4.08 9.54%
Adjusted Per Share Value based on latest NOSH - 266,876
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 106.76 89.44 63.20 38.79 19.05 76.61 57.14 55.73%
EPS 18.63 15.55 9.49 5.40 2.31 2.50 1.81 421.94%
DPS 0.00 0.02 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.2813 1.2831 1.2201 1.1816 1.1574 1.1356 1.1185 10.10%
Price Multiplier on Financial Quarter End Date
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 30/06/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 2.22 1.99 4.85 1.24 1.13 1.17 0.89 -
P/RPS 0.57 0.61 2.10 0.88 1.63 0.42 0.43 22.11%
P/EPS 3.29 3.51 14.01 6.30 13.44 12.82 13.51 -63.25%
EY 30.39 28.50 7.14 15.87 7.44 7.80 7.40 172.15%
DY 0.00 0.03 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.48 0.43 1.09 0.29 0.27 0.28 0.22 73.83%
Price Multiplier on Announcement Date
30/06/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date - 23/06/11 28/03/11 20/12/10 28/09/10 23/06/10 24/03/10 -
Price 0.00 2.25 1.96 1.37 1.23 1.10 1.04 -
P/RPS 0.00 0.69 0.85 0.97 1.77 0.39 0.50 -
P/EPS 0.00 3.97 5.66 6.96 14.63 12.05 15.78 -
EY 0.00 25.21 17.66 14.36 6.84 8.30 6.34 -
DY 0.00 0.03 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 0.00 0.48 0.44 0.32 0.29 0.27 0.25 -

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