[JTIASA] YoY Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
25-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -32.56%
YoY- -71.91%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 1,062,534 1,012,038 741,840 818,222 760,994 834,272 646,994 7.16%
PBT 31,590 190,114 33,462 25,745 83,925 175,568 70,234 -10.54%
Tax -7,306 -41,529 -9,446 -7,628 -20,002 -47,546 -27,996 -17.09%
NP 24,284 148,585 24,016 18,117 63,922 128,021 42,238 -7.43%
-
NP to SH 23,316 146,706 23,454 17,598 62,660 126,592 41,768 -7.81%
-
Tax Rate 23.13% 21.84% 28.23% 29.63% 23.83% 27.08% 39.86% -
Total Cost 1,038,250 863,453 717,824 800,105 697,072 706,250 604,756 7.83%
-
Net Worth 1,709,840 0 1,089,093 1,074,088 801,013 991,648 897,829 9.40%
Dividend
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 1,709,840 0 1,089,093 1,074,088 801,013 991,648 897,829 9.40%
NOSH 971,500 969,427 266,934 267,186 267,004 254,268 254,342 20.56%
Ratio Analysis
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 2.29% 14.68% 3.24% 2.21% 8.40% 15.35% 6.53% -
ROE 1.36% 0.00% 2.15% 1.64% 7.82% 12.77% 4.65% -
Per Share
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 109.37 104.40 277.91 306.24 285.01 328.11 254.38 -11.11%
EPS 2.40 15.13 8.79 6.59 23.47 49.79 16.43 -23.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 0.00 4.08 4.02 3.00 3.90 3.53 -9.25%
Adjusted Per Share Value based on latest NOSH - 253,333
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 109.12 103.94 76.19 84.03 78.15 85.68 66.45 7.16%
EPS 2.39 15.07 2.41 1.81 6.44 13.00 4.29 -7.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.756 0.00 1.1185 1.1031 0.8226 1.0184 0.9221 9.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 29/03/13 30/03/12 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 1.79 2.66 0.89 0.54 1.11 1.24 0.69 -
P/RPS 1.64 2.55 0.32 0.18 0.39 0.38 0.27 28.62%
P/EPS 74.58 17.58 10.13 8.20 4.73 2.49 4.20 49.38%
EY 1.34 5.69 9.87 12.20 21.14 40.15 23.80 -33.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.00 0.22 0.13 0.37 0.32 0.20 25.52%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 22/05/13 - 24/03/10 25/03/09 21/03/08 23/03/07 27/03/06 -
Price 2.19 0.00 1.04 0.54 1.00 1.47 0.71 -
P/RPS 2.00 0.00 0.37 0.18 0.35 0.45 0.28 31.56%
P/EPS 91.25 0.00 11.84 8.20 4.26 2.95 4.32 53.05%
EY 1.10 0.00 8.45 12.20 23.47 33.87 23.13 -34.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.00 0.25 0.13 0.33 0.38 0.20 28.99%

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