[JTIASA] YoY Cumulative Quarter Result on 31-Jul-2010 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- -7.85%
YoY- 3178.69%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 274,341 246,165 259,993 185,529 166,278 206,150 173,860 9.21%
PBT 18,148 53,043 75,298 30,098 2,147 9,939 25,640 -6.46%
Tax -3,392 -15,159 -18,757 -7,409 -1,356 -2,382 -5,321 -8.33%
NP 14,756 37,884 56,541 22,689 791 7,557 20,319 -5.99%
-
NP to SH 14,536 37,111 55,919 22,459 685 7,711 20,228 -6.18%
-
Tax Rate 18.69% 28.58% 24.91% 24.62% 63.16% 23.97% 20.75% -
Total Cost 259,585 208,281 203,452 162,840 165,487 198,593 153,541 10.68%
-
Net Worth 1,744,319 0 1,295,163 1,126,955 1,064,384 1,075,270 1,016,866 10.99%
Dividend
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 1,744,319 0 1,295,163 1,126,955 1,064,384 1,075,270 1,016,866 10.99%
NOSH 969,066 968,955 267,043 267,051 263,461 266,816 254,216 29.52%
Ratio Analysis
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 5.38% 15.39% 21.75% 12.23% 0.48% 3.67% 11.69% -
ROE 0.83% 0.00% 4.32% 1.99% 0.06% 0.72% 1.99% -
Per Share
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 28.31 25.41 97.36 69.47 63.11 77.26 68.39 -15.67%
EPS 1.50 3.83 20.94 8.41 0.26 2.89 7.58 -26.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 0.00 4.85 4.22 4.04 4.03 4.00 -14.30%
Adjusted Per Share Value based on latest NOSH - 267,051
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 28.17 25.28 26.70 19.05 17.08 21.17 17.86 9.20%
EPS 1.49 3.81 5.74 2.31 0.07 0.79 2.08 -6.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7914 0.00 1.3301 1.1574 1.0931 1.1043 1.0443 10.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 28/09/12 30/09/11 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 2.40 1.67 2.08 1.13 0.57 1.02 1.54 -
P/RPS 8.48 6.57 2.14 1.63 0.90 1.32 2.25 29.24%
P/EPS 160.00 43.60 9.93 13.44 219.23 35.29 19.35 50.44%
EY 0.62 2.29 10.07 7.44 0.46 2.83 5.17 -33.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.43 0.27 0.14 0.25 0.39 26.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 28/11/12 - 29/09/11 28/09/10 30/09/09 22/09/08 27/09/07 -
Price 2.06 0.00 1.67 1.23 0.78 0.86 1.27 -
P/RPS 7.28 0.00 1.72 1.77 1.24 1.11 1.86 30.18%
P/EPS 137.33 0.00 7.98 14.63 300.00 29.76 15.96 51.60%
EY 0.73 0.00 12.54 6.84 0.33 3.36 6.27 -34.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 0.34 0.29 0.19 0.21 0.32 27.84%

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