[JTIASA] QoQ Quarter Result on 30-Sep-2012 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 22.49%
YoY- -60.83%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
Revenue 257,195 236,338 286,222 274,341 190,548 274,536 260,775 -1.10%
PBT 8,289 3,326 2,219 18,148 17,972 38,901 24,051 -57.37%
Tax -2,124 -3,040 953 -3,392 -5,841 -8,489 -7,499 -63.56%
NP 6,165 286 3,172 14,756 12,131 30,412 16,552 -54.63%
-
NP to SH 5,759 62 2,888 14,536 11,867 30,155 16,147 -56.18%
-
Tax Rate 25.62% 91.40% -42.95% 18.69% 32.50% 21.82% 31.18% -
Total Cost 251,030 236,052 283,050 259,585 178,417 244,124 244,223 2.22%
-
Net Worth 1,699,199 1,091,200 1,694,293 1,721,368 1,481,270 1,406,343 0 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
Div 95 - - - 140 - - -
Div Payout % 1.67% - - - 1.18% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
Net Worth 1,699,199 1,091,200 1,694,293 1,721,368 1,481,270 1,406,343 0 -
NOSH 959,999 620,000 962,666 956,315 280,543 266,858 966,886 -0.57%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
NP Margin 2.40% 0.12% 1.11% 5.38% 6.37% 11.08% 6.35% -
ROE 0.34% 0.01% 0.17% 0.84% 0.80% 2.14% 0.00% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 26.79 38.12 29.73 28.69 67.92 102.88 26.97 -0.53%
EPS 0.59 0.01 0.30 1.52 4.23 11.30 1.67 -56.51%
DPS 0.01 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 1.77 1.76 1.76 1.80 5.28 5.27 0.00 -
Adjusted Per Share Value based on latest NOSH - 956,315
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
RPS 26.57 24.41 29.57 28.34 19.68 28.36 26.94 -1.10%
EPS 0.59 0.01 0.30 1.50 1.23 3.12 1.67 -56.51%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.7553 1.1272 1.7502 1.7782 1.5302 1.4528 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/04/12 30/03/12 -
Price 2.00 1.79 1.99 2.40 2.91 3.15 2.66 -
P/RPS 7.47 4.70 6.69 8.37 4.28 3.06 9.86 -19.92%
P/EPS 333.39 17,900.00 663.33 157.89 68.79 27.88 159.28 80.62%
EY 0.30 0.01 0.15 0.63 1.45 3.59 0.63 -44.78%
DY 0.01 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.13 1.02 1.13 1.33 0.55 0.60 0.00 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 CAGR
Date 27/08/13 22/05/13 27/02/13 28/11/12 23/08/12 20/06/12 - -
Price 2.06 2.19 1.79 2.06 2.52 3.05 0.00 -
P/RPS 7.69 5.75 6.02 7.18 3.71 2.96 0.00 -
P/EPS 343.39 21,900.00 596.67 135.53 59.57 26.99 0.00 -
EY 0.29 0.00 0.17 0.74 1.68 3.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.02 0.00 0.00 -
P/NAPS 1.16 1.24 1.02 1.14 0.48 0.58 0.00 -

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