[JTIASA] QoQ Quarter Result on 31-Oct-2006 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Oct-2006 [#2]
Profit Trend
QoQ- 50.1%
YoY- 560.72%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 173,860 234,224 226,983 206,564 192,157 208,933 198,642 -8.52%
PBT 25,640 41,748 52,379 46,584 32,712 15,931 20,147 17.48%
Tax -5,321 -10,690 -13,382 -12,637 -9,641 -6,948 -7,922 -23.35%
NP 20,319 31,058 38,997 33,947 23,071 8,983 12,225 40.44%
-
NP to SH 20,228 30,975 38,698 33,756 22,489 8,737 12,050 41.38%
-
Tax Rate 20.75% 25.61% 25.55% 27.13% 29.47% 43.61% 39.32% -
Total Cost 153,541 203,166 187,986 172,617 169,086 199,950 186,417 -12.16%
-
Net Worth 1,016,866 1,022,327 991,604 963,367 931,105 907,132 897,617 8.69%
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div - 7,629 - - - 7,622 - -
Div Payout % - 24.63% - - - 87.25% - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 1,016,866 1,022,327 991,604 963,367 931,105 907,132 897,617 8.69%
NOSH 254,216 254,310 254,257 254,186 254,400 254,098 254,282 -0.01%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 11.69% 13.26% 17.18% 16.43% 12.01% 4.30% 6.15% -
ROE 1.99% 3.03% 3.90% 3.50% 2.42% 0.96% 1.34% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 68.39 92.10 89.27 81.26 75.53 82.23 78.12 -8.50%
EPS 7.58 12.18 15.22 13.28 8.84 3.44 4.74 36.86%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 4.00 4.02 3.90 3.79 3.66 3.57 3.53 8.71%
Adjusted Per Share Value based on latest NOSH - 254,186
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 17.86 24.05 23.31 21.21 19.73 21.46 20.40 -8.50%
EPS 2.08 3.18 3.97 3.47 2.31 0.90 1.24 41.30%
DPS 0.00 0.78 0.00 0.00 0.00 0.78 0.00 -
NAPS 1.0443 1.0499 1.0184 0.9894 0.9562 0.9316 0.9218 8.69%
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 1.54 1.87 1.24 0.94 0.75 0.82 0.69 -
P/RPS 2.25 2.03 1.39 1.16 0.99 1.00 0.88 87.30%
P/EPS 19.35 15.35 8.15 7.08 8.48 23.85 14.56 20.94%
EY 5.17 6.51 12.27 14.13 11.79 4.19 6.87 -17.30%
DY 0.00 1.60 0.00 0.00 0.00 3.66 0.00 -
P/NAPS 0.39 0.47 0.32 0.25 0.20 0.23 0.20 56.27%
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 27/09/07 20/06/07 23/03/07 28/12/06 28/09/06 28/06/06 27/03/06 -
Price 1.27 1.67 1.47 1.15 0.81 0.76 0.71 -
P/RPS 1.86 1.81 1.65 1.42 1.07 0.92 0.91 61.26%
P/EPS 15.96 13.71 9.66 8.66 9.16 22.10 14.98 4.32%
EY 6.27 7.29 10.35 11.55 10.91 4.52 6.67 -4.04%
DY 0.00 1.80 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.32 0.42 0.38 0.30 0.22 0.21 0.20 36.91%

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