[JTIASA] YoY Annualized Quarter Result on 31-Oct-2003 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 112.87%
YoY- -75.0%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 797,442 573,208 593,516 470,834 569,802 476,036 695,534 2.30%
PBT 158,592 65,056 98,854 19,288 82,760 -100,560 70,564 14.44%
Tax -44,556 -26,150 -20,248 322 -4,310 100,560 -44,214 0.12%
NP 114,036 38,906 78,606 19,610 78,450 0 26,350 27.64%
-
NP to SH 112,490 38,550 78,606 19,610 78,450 -105,160 26,350 27.35%
-
Tax Rate 28.09% 40.20% 20.48% -1.67% 5.21% - 62.66% -
Total Cost 683,406 534,302 514,910 451,224 491,352 476,036 669,184 0.35%
-
Net Worth 963,691 736,091 763,365 711,189 704,038 744,209 908,234 0.99%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 963,691 736,091 763,365 711,189 704,038 744,209 908,234 0.99%
NOSH 254,272 254,702 257,893 261,466 264,676 269,641 280,319 -1.61%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 14.30% 6.79% 13.24% 4.16% 13.77% 0.00% 3.79% -
ROE 11.67% 5.24% 10.30% 2.76% 11.14% -14.13% 2.90% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 313.62 225.05 230.14 180.07 215.28 176.54 248.12 3.97%
EPS 44.24 15.16 30.48 7.50 29.64 -39.00 9.40 29.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.79 2.89 2.96 2.72 2.66 2.76 3.24 2.64%
Adjusted Per Share Value based on latest NOSH - 261,393
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 81.90 58.87 60.95 48.35 58.52 48.89 71.43 2.30%
EPS 11.55 3.96 8.07 2.01 8.06 -10.80 2.71 27.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9897 0.756 0.784 0.7304 0.723 0.7643 0.9327 0.99%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.94 0.82 1.24 1.10 1.02 0.66 1.17 -
P/RPS 0.30 0.36 0.54 0.61 0.47 0.37 0.47 -7.20%
P/EPS 2.12 5.42 4.07 14.67 3.44 -1.69 12.45 -25.54%
EY 47.06 18.46 24.58 6.82 29.06 -59.09 8.03 34.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.42 0.40 0.38 0.24 0.36 -5.89%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/06 28/12/05 16/12/04 30/12/03 30/12/02 27/12/01 21/12/00 -
Price 1.15 0.74 1.05 1.14 1.10 0.66 1.10 -
P/RPS 0.37 0.33 0.46 0.63 0.51 0.37 0.44 -2.84%
P/EPS 2.60 4.89 3.44 15.20 3.71 -1.69 11.70 -22.16%
EY 38.47 20.45 29.03 6.58 26.95 -59.09 8.55 28.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.35 0.42 0.41 0.24 0.34 -2.06%

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