[JTIASA] YoY Annualized Quarter Result on 31-Oct-2005 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- -31.97%
YoY- -50.96%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 889,752 744,556 797,442 573,208 593,516 470,834 569,802 7.70%
PBT 35,350 104,950 158,592 65,056 98,854 19,288 82,760 -13.20%
Tax -8,830 -25,356 -44,556 -26,150 -20,248 322 -4,310 12.68%
NP 26,520 79,594 114,036 38,906 78,606 19,610 78,450 -16.52%
-
NP to SH 26,094 79,042 112,490 38,550 78,606 19,610 78,450 -16.74%
-
Tax Rate 24.98% 24.16% 28.09% 40.20% 20.48% -1.67% 5.21% -
Total Cost 863,232 664,962 683,406 534,302 514,910 451,224 491,352 9.83%
-
Net Worth 1,077,911 800,699 963,691 736,091 763,365 711,189 704,038 7.35%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 1,077,911 800,699 963,691 736,091 763,365 711,189 704,038 7.35%
NOSH 266,809 266,899 254,272 254,702 257,893 261,466 264,676 0.13%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 2.98% 10.69% 14.30% 6.79% 13.24% 4.16% 13.77% -
ROE 2.42% 9.87% 11.67% 5.24% 10.30% 2.76% 11.14% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 333.48 278.96 313.62 225.05 230.14 180.07 215.28 7.55%
EPS 9.78 29.60 44.24 15.16 30.48 7.50 29.64 -16.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.04 3.00 3.79 2.89 2.96 2.72 2.66 7.20%
Adjusted Per Share Value based on latest NOSH - 254,328
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 91.38 76.47 81.90 58.87 60.95 48.35 58.52 7.70%
EPS 2.68 8.12 11.55 3.96 8.07 2.01 8.06 -16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.107 0.8223 0.9897 0.756 0.784 0.7304 0.723 7.35%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.66 1.14 0.94 0.82 1.24 1.10 1.02 -
P/RPS 0.20 0.41 0.30 0.36 0.54 0.61 0.47 -13.26%
P/EPS 6.75 3.85 2.12 5.42 4.07 14.67 3.44 11.87%
EY 14.82 25.98 47.06 18.46 24.58 6.82 29.06 -10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.38 0.25 0.28 0.42 0.40 0.38 -13.41%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 22/12/08 27/12/07 28/12/06 28/12/05 16/12/04 30/12/03 30/12/02 -
Price 0.61 1.14 1.15 0.74 1.05 1.14 1.10 -
P/RPS 0.18 0.41 0.37 0.33 0.46 0.63 0.51 -15.92%
P/EPS 6.24 3.85 2.60 4.89 3.44 15.20 3.71 9.04%
EY 16.03 25.98 38.47 20.45 29.03 6.58 26.95 -8.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.38 0.30 0.26 0.35 0.42 0.41 -15.41%

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