[JTIASA] QoQ Quarter Result on 31-Jul-2004 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -1.91%
YoY- 731.0%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 168,226 184,895 140,193 156,565 148,294 105,116 124,321 22.36%
PBT 18,892 -2,744 23,717 25,710 22,186 15,758 7,206 90.24%
Tax -16,148 -5,540 -3,552 -6,572 -2,676 -65 296 -
NP 2,744 -8,284 20,165 19,138 19,510 15,693 7,502 -48.88%
-
NP to SH 2,744 -8,284 20,165 19,138 19,510 15,693 7,502 -48.88%
-
Tax Rate 85.48% - 14.98% 25.56% 12.06% 0.41% -4.11% -
Total Cost 165,482 193,179 120,028 137,427 128,784 89,423 116,819 26.15%
-
Net Worth 723,184 720,682 763,278 742,822 518,120 711,659 710,990 1.14%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 723,184 720,682 763,278 742,822 518,120 711,659 710,990 1.14%
NOSH 256,448 256,470 257,864 257,924 259,060 260,681 261,393 -1.26%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 1.63% -4.48% 14.38% 12.22% 13.16% 14.93% 6.03% -
ROE 0.38% -1.15% 2.64% 2.58% 3.77% 2.21% 1.06% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 65.60 72.09 54.37 60.70 57.24 40.32 47.56 23.93%
EPS 1.07 -3.23 7.82 7.42 7.52 6.02 2.87 -48.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.82 2.81 2.96 2.88 2.00 2.73 2.72 2.43%
Adjusted Per Share Value based on latest NOSH - 257,924
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 17.38 19.10 14.48 16.17 15.32 10.86 12.84 22.38%
EPS 0.28 -0.86 2.08 1.98 2.02 1.62 0.77 -49.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7471 0.7445 0.7885 0.7674 0.5352 0.7352 0.7345 1.14%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.92 1.05 1.24 1.49 1.53 1.14 1.10 -
P/RPS 1.40 1.46 2.28 2.45 2.67 2.83 2.31 -28.40%
P/EPS 85.98 -32.51 15.86 20.08 20.32 18.94 38.33 71.44%
EY 1.16 -3.08 6.31 4.98 4.92 5.28 2.61 -41.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.37 0.42 0.52 0.77 0.42 0.40 -12.04%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 24/03/05 16/12/04 29/09/04 29/06/04 31/03/04 30/12/03 -
Price 0.80 0.96 1.05 1.25 1.33 1.65 1.14 -
P/RPS 1.22 1.33 1.93 2.06 2.32 4.09 2.40 -36.33%
P/EPS 74.77 -29.72 13.43 16.85 17.66 27.41 39.72 52.51%
EY 1.34 -3.36 7.45 5.94 5.66 3.65 2.52 -34.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.34 0.35 0.43 0.67 0.60 0.42 -23.70%

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