[JTIASA] YoY Annualized Quarter Result on 30-Jun-2017 [#4]

Stock

[JTIASA] JAYA TIASA HOLDINGS BHD

Announcement Date

24-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- -86.65%

YoY- -78.75%

Quarter Report

Jtiasa 4Q 30 June 2017 Results.pdf

Latest QR

Upcoming QR

JTIASA's Result

JTIASA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	701,920	637,744	841,689	977,130	1,023,367	1,032,209	1,033,342	-6.23%
YoY %	10.06%	-24.23%	-13.86%	-4.52%	-0.86%	-0.11%	-	-
Horiz. %	67.93%	61.72%	81.45%	94.56%	99.03%	99.89%	100.00%	-
PBT	-132,056	-197,953	-20,077	48,416	82,232	52,567	79,949	-
YoY %	33.29%	-885.97%	-141.47%	-41.12%	56.43%	-34.25%	-	-
Horiz. %	-165.18%	-247.60%	-25.11%	60.56%	102.86%	65.75%	100.00%	-
Tax	58,391	-76,925	-5,475	-34,428	-25,237	-18,122	-24,330	-
YoY %	175.91%	-1,305.02%	84.10%	-36.42%	-39.26%	25.52%	-	-
Horiz. %	-240.00%	316.17%	22.50%	141.50%	103.73%	74.48%	100.00%	-
NP	-73,665	-274,878	-25,552	13,988	56,995	34,445	55,619	-
YoY %	73.20%	-975.76%	-282.67%	-75.46%	65.47%	-38.07%	-	-
Horiz. %	-132.45%	-494.22%	-45.94%	25.15%	102.47%	61.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-73,530	-275,651	-26,798	11,511	54,162	31,635	53,133	-
YoY %	73.32%	-928.63%	-332.80%	-78.75%	71.21%	-40.46%	-	-
Horiz. %	-138.39%	-518.79%	-50.44%	21.66%	101.94%	59.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	71.11%	30.69%	34.47%	30.43%	-
YoY %	-	-	-	131.70%	-10.97%	13.28%	-	-
Horiz. %	-	-	-	233.68%	100.85%	113.28%	100.00%	-
Total Cost	775,585	912,622	867,241	963,142	966,372	997,764	977,723	-3.78%
YoY %	-15.02%	5.23%	-9.96%	-0.33%	-3.15%	2.05%	-	-
Horiz. %	79.33%	93.34%	88.70%	98.51%	98.84%	102.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,103,509	1,132,549	1,781,103	1,810,143	1,811,294	1,769,599	1,752,478	-7.41%
YoY %	-2.56%	-36.41%	-1.60%	-0.06%	2.36%	0.98%	-	-
Horiz. %	62.97%	64.63%	101.63%	103.29%	103.36%	100.98%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	-	-	4,839	4,839	12,591	9,669	96	-
YoY %	-	-	0.00%	-61.57%	30.22%	9,971.88%	-	-
Horiz. %	-	-	5,040.62%	5,040.62%	13,115.62%	10,071.88%	100.00%	-
Div Payout %	-	-	0.00%	42.05%	23.25%	30.57%	0.18%	-
YoY %	-	-	0.00%	80.86%	-23.95%	16,883.33%	-	-
Horiz. %	-	-	0.00%	23,361.11%	12,916.67%	16,983.33%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	1,103,509	1,132,549	1,781,103	1,810,143	1,811,294	1,769,599	1,752,478	-7.41%
YoY %	-2.56%	-36.41%	-1.60%	-0.06%	2.36%	0.98%	-	-
Horiz. %	62.97%	64.63%	101.63%	103.29%	103.36%	100.98%	100.00%	-
NOSH	973,717	973,717	973,717	973,717	968,606	966,994	968,220	0.09%
YoY %	0.00%	0.00%	0.00%	0.53%	0.17%	-0.13%	-	-
Horiz. %	100.57%	100.57%	100.57%	100.57%	100.04%	99.87%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	-10.49%	-43.10%	-3.04%	1.43%	5.57%	3.34%	5.38%	-
YoY %	75.66%	-1,317.76%	-312.59%	-74.33%	66.77%	-37.92%	-	-
Horiz. %	-194.98%	-801.12%	-56.51%	26.58%	103.53%	62.08%	100.00%	-
ROE	-6.66%	-24.34%	-1.50%	0.64%	2.99%	1.79%	3.03%	-
YoY %	72.64%	-1,522.67%	-334.38%	-78.60%	67.04%	-40.92%	-	-
Horiz. %	-219.80%	-803.30%	-49.50%	21.12%	98.68%	59.08%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	72.51	65.88	86.95	100.94	105.65	106.74	106.73	-6.23%
YoY %	10.06%	-24.23%	-13.86%	-4.46%	-1.02%	0.01%	-	-
Horiz. %	67.94%	61.73%	81.47%	94.58%	98.99%	100.01%	100.00%	-
EPS	-7.60	-28.48	-2.77	1.19	5.60	3.27	5.49	-
YoY %	73.31%	-928.16%	-332.77%	-78.75%	71.25%	-40.44%	-	-
Horiz. %	-138.43%	-518.76%	-50.46%	21.68%	102.00%	59.56%	100.00%	-
DPS	0.00	0.00	0.50	0.50	1.30	1.00	0.01	-
YoY %	0.00%	0.00%	0.00%	-61.54%	30.00%	9,900.00%	-	-
Horiz. %	0.00%	0.00%	5,000.00%	5,000.00%	13,000.00%	10,000.00%	100.00%	-
NAPS	1.14	1.17	1.84	1.87	1.87	1.83	1.81	-7.40%
YoY %	-2.56%	-36.41%	-1.60%	0.00%	2.19%	1.10%	-	-
Horiz. %	62.98%	64.64%	101.66%	103.31%	103.31%	101.10%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 973,717
RPS	72.09	65.50	86.44	100.35	105.10	106.01	106.12	-6.23%
YoY %	10.06%	-24.22%	-13.86%	-4.52%	-0.86%	-0.10%	-	-
Horiz. %	67.93%	61.72%	81.45%	94.56%	99.04%	99.90%	100.00%	-
EPS	-7.55	-28.31	-2.75	1.18	5.56	3.25	5.46	-
YoY %	73.33%	-929.45%	-333.05%	-78.78%	71.08%	-40.48%	-	-
Horiz. %	-138.28%	-518.50%	-50.37%	21.61%	101.83%	59.52%	100.00%	-
DPS	0.00	0.00	0.50	0.50	1.29	0.99	0.01	-
YoY %	0.00%	0.00%	0.00%	-61.24%	30.30%	9,800.00%	-	-
Horiz. %	0.00%	0.00%	5,000.00%	5,000.00%	12,900.00%	9,900.00%	100.00%	-
NAPS	1.1333	1.1631	1.8292	1.859	1.8602	1.8174	1.7998	-7.41%
YoY %	-2.56%	-36.41%	-1.60%	-0.06%	2.36%	0.98%	-	-
Horiz. %	62.97%	64.62%	101.63%	103.29%	103.36%	100.98%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	0.485	0.485	0.67	1.18	1.15	1.51	2.64	-
P/RPS	0.67	0.74	0.77	1.17	1.09	1.41	2.47	-19.52%
YoY %	-9.46%	-3.90%	-34.19%	7.34%	-22.70%	-42.91%	-	-
Horiz. %	27.13%	29.96%	31.17%	47.37%	44.13%	57.09%	100.00%	-
P/EPS	-6.38	-1.70	-24.20	99.23	20.57	46.16	48.11	-
YoY %	-275.29%	92.98%	-124.39%	382.40%	-55.44%	-4.05%	-	-
Horiz. %	-13.26%	-3.53%	-50.30%	206.26%	42.76%	95.95%	100.00%	-
EY	-15.66	-58.71	-4.13	1.01	4.86	2.17	2.08	-
YoY %	73.33%	-1,321.55%	-508.91%	-79.22%	123.96%	4.33%	-	-
Horiz. %	-752.88%	-2,822.60%	-198.56%	48.56%	233.65%	104.33%	100.00%	-
DY	0.00	0.00	0.75	0.42	1.13	0.66	0.00	-
YoY %	0.00%	0.00%	78.57%	-62.83%	71.21%	0.00%	-	-
Horiz. %	0.00%	0.00%	113.64%	63.64%	171.21%	100.00%	-	-
P/NAPS	0.43	0.41	0.36	0.63	0.61	0.83	1.46	-18.41%
YoY %	4.88%	13.89%	-42.86%	3.28%	-26.51%	-43.15%	-	-
Horiz. %	29.45%	28.08%	24.66%	43.15%	41.78%	56.85%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	26/08/20	27/08/19	29/08/18	24/08/17	25/08/16	27/08/15	27/08/14	-
Price	0.65	0.455	0.68	1.15	1.30	1.09	2.16	-
P/RPS	0.90	0.69	0.78	1.14	1.23	1.02	2.02	-12.59%
YoY %	30.43%	-11.54%	-31.58%	-7.32%	20.59%	-49.50%	-	-
Horiz. %	44.55%	34.16%	38.61%	56.44%	60.89%	50.50%	100.00%	-
P/EPS	-8.56	-1.60	-24.56	96.71	23.25	33.32	39.36	-
YoY %	-435.00%	93.49%	-125.40%	315.96%	-30.22%	-15.35%	-	-
Horiz. %	-21.75%	-4.07%	-62.40%	245.71%	59.07%	84.65%	100.00%	-
EY	-11.69	-62.59	-4.07	1.03	4.30	3.00	2.54	-
YoY %	81.32%	-1,437.84%	-495.15%	-76.05%	43.33%	18.11%	-	-
Horiz. %	-460.24%	-2,464.17%	-160.24%	40.55%	169.29%	118.11%	100.00%	-
DY	0.00	0.00	0.74	0.43	1.00	0.92	0.00	-
YoY %	0.00%	0.00%	72.09%	-57.00%	8.70%	0.00%	-	-
Horiz. %	0.00%	0.00%	80.43%	46.74%	108.70%	100.00%	-	-
P/NAPS	0.57	0.39	0.37	0.61	0.70	0.60	1.19	-11.53%
YoY %	46.15%	5.41%	-39.34%	-12.86%	16.67%	-49.58%	-	-
Horiz. %	47.90%	32.77%	31.09%	51.26%	58.82%	50.42%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos