[JTIASA] QoQ TTM 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- 37.4%
YoY- 41.12%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 649,879 629,947 550,168 534,296 488,827 470,534 528,912 14.73%
PBT 65,575 68,869 87,371 70,860 47,588 36,861 33,289 57.20%
Tax -31,812 -18,340 -12,865 -9,017 -2,580 -3,886 -4,137 290.07%
NP 33,763 50,529 74,506 61,843 45,008 32,975 29,152 10.29%
-
NP to SH 33,763 50,529 74,506 61,843 45,008 32,975 29,152 10.29%
-
Tax Rate 48.51% 26.63% 14.72% 12.73% 5.42% 10.54% 12.43% -
Total Cost 616,116 579,418 475,662 472,453 443,819 437,559 499,760 14.98%
-
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 5.20% 8.02% 13.54% 11.57% 9.21% 7.01% 5.51% -
ROE 4.67% 7.01% 9.76% 8.33% 8.69% 4.63% 4.10% -
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 253.41 245.62 213.36 207.15 188.69 180.50 202.34 16.20%
EPS 13.17 19.70 28.89 23.98 17.37 12.65 11.15 11.75%
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 67.13 65.08 56.83 55.19 50.50 48.61 54.64 14.72%
EPS 3.49 5.22 7.70 6.39 4.65 3.41 3.01 10.37%
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 0.36 0.43 0.58 0.72 0.81 0.63 0.54 -23.70%
P/EPS 6.99 5.33 4.29 6.21 8.81 9.01 9.86 -20.51%
EY 14.31 18.76 23.30 16.09 11.36 11.10 10.14 25.84%
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 0.32 0.39 0.49 0.60 0.70 0.91 0.56 -31.16%
P/EPS 6.08 4.87 3.63 5.21 7.66 13.04 10.22 -29.28%
EY 16.46 20.52 27.52 19.18 13.06 7.67 9.78 41.53%
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