[JTIASA] YoY Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock

[JTIASA] JAYA TIASA HOLDINGS BHD

Announcement Date

26-May-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Mar-2016 [#3]

Profit Trend

QoQ- -15.2%

YoY- 124.8%

Quarter Report

JTH - 3Q 31 Mar 2016 Results.pdf

Latest QR

Upcoming QR

JTIASA's Result

JTIASA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Cumulative Result
Revenue	503,636	660,016	741,357	777,374	793,350	762,850	796,901	-7.35%
YoY %	-23.69%	-10.97%	-4.63%	-2.01%	4.00%	-4.27%	-	-
Horiz. %	63.20%	82.82%	93.03%	97.55%	99.55%	95.73%	100.00%	-
PBT	-171,306	15,827	92,286	60,268	37,010	70,938	23,693	-
YoY %	-1,182.37%	-82.85%	53.13%	62.84%	-47.83%	199.40%	-	-
Horiz. %	-723.02%	66.80%	389.51%	254.37%	156.21%	299.40%	100.00%	-
Tax	-12,412	-8,675	-25,765	-14,953	-15,762	-22,139	-5,480	14.59%
YoY %	-43.08%	66.33%	-72.31%	5.13%	28.80%	-304.00%	-	-
Horiz. %	226.50%	158.30%	470.16%	272.86%	287.63%	404.00%	100.00%	-
NP	-183,718	7,152	66,521	45,315	21,248	48,799	18,213	-
YoY %	-2,668.76%	-89.25%	46.80%	113.27%	-56.46%	167.93%	-	-
Horiz. %	-1,008.72%	39.27%	365.24%	248.81%	116.66%	267.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-184,499	5,900	64,689	43,131	19,186	47,111	17,487	-
YoY %	-3,227.10%	-90.88%	49.98%	124.80%	-59.27%	169.41%	-	-
Horiz. %	-1,055.06%	33.74%	369.93%	246.65%	109.72%	269.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	54.81%	27.92%	24.81%	42.59%	31.21%	23.13%	-
YoY %	-	96.31%	12.54%	-41.75%	36.46%	34.93%	-	-
Horiz. %	-	236.96%	120.71%	107.26%	184.13%	134.93%	100.00%	-
Total Cost	687,354	652,864	674,836	732,059	772,102	714,051	778,688	-2.05%
YoY %	5.28%	-3.26%	-7.82%	-5.19%	8.13%	-8.30%	-	-
Horiz. %	88.27%	83.84%	86.66%	94.01%	99.15%	91.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,229,348	1,790,783	1,868,222	1,808,407	1,753,871	1,741,268	1,709,840	-5.34%
YoY %	-31.35%	-4.15%	3.31%	3.11%	0.72%	1.84%	-	-
Horiz. %	71.90%	104.73%	109.26%	105.76%	102.58%	101.84%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	1,229,348	1,790,783	1,868,222	1,808,407	1,753,871	1,741,268	1,709,840	-5.34%
YoY %	-31.35%	-4.15%	3.31%	3.11%	0.72%	1.84%	-	-
Horiz. %	71.90%	104.73%	109.26%	105.76%	102.58%	101.84%	100.00%	-
NOSH	973,717	973,717	973,717	967,062	968,989	967,371	971,500	0.03%
YoY %	0.00%	0.00%	0.69%	-0.20%	0.17%	-0.43%	-	-
Horiz. %	100.23%	100.23%	100.23%	99.54%	99.74%	99.57%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	-36.48%	1.08%	8.97%	5.83%	2.68%	6.40%	2.29%	-
YoY %	-3,477.78%	-87.96%	53.86%	117.54%	-58.13%	179.48%	-	-
Horiz. %	-1,593.01%	47.16%	391.70%	254.59%	117.03%	279.48%	100.00%	-
ROE	-15.01%	0.33%	3.46%	2.39%	1.09%	2.71%	1.02%	-
YoY %	-4,648.48%	-90.46%	44.77%	119.27%	-59.78%	165.69%	-	-
Horiz. %	-1,471.57%	32.35%	339.22%	234.31%	106.86%	265.69%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	52.03	68.18	76.59	80.39	81.87	78.86	82.03	-7.30%
YoY %	-23.69%	-10.98%	-4.73%	-1.81%	3.82%	-3.86%	-	-
Horiz. %	63.43%	83.12%	93.37%	98.00%	99.80%	96.14%	100.00%	-
EPS	-19.06	0.61	6.68	4.46	1.98	4.87	1.80	-
YoY %	-3,224.59%	-90.87%	49.78%	125.25%	-59.34%	170.56%	-	-
Horiz. %	-1,058.89%	33.89%	371.11%	247.78%	110.00%	270.56%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.27	1.85	1.93	1.87	1.81	1.80	1.76	-5.29%
YoY %	-31.35%	-4.15%	3.21%	3.31%	0.56%	2.27%	-	-
Horiz. %	72.16%	105.11%	109.66%	106.25%	102.84%	102.27%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 966,624
RPS	51.72	67.78	76.14	79.84	81.48	78.34	81.84	-7.36%
YoY %	-23.69%	-10.98%	-4.63%	-2.01%	4.01%	-4.28%	-	-
Horiz. %	63.20%	82.82%	93.04%	97.56%	99.56%	95.72%	100.00%	-
EPS	-18.95	0.61	6.64	4.43	1.97	4.84	1.80	-
YoY %	-3,206.56%	-90.81%	49.89%	124.87%	-59.30%	168.89%	-	-
Horiz. %	-1,052.78%	33.89%	368.89%	246.11%	109.44%	268.89%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.2625	1.8391	1.9187	1.8572	1.8012	1.7883	1.756	-5.34%
YoY %	-31.35%	-4.15%	3.31%	3.11%	0.72%	1.84%	-	-
Horiz. %	71.90%	104.73%	109.27%	105.76%	102.57%	101.84%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	0.54	0.85	1.23	1.50	1.66	2.76	1.79	-
P/RPS	1.04	1.25	1.61	1.87	2.03	3.50	2.18	-11.59%
YoY %	-16.80%	-22.36%	-13.90%	-7.88%	-42.00%	60.55%	-	-
Horiz. %	47.71%	57.34%	73.85%	85.78%	93.12%	160.55%	100.00%	-
P/EPS	-2.83	139.46	18.41	33.63	83.84	56.67	99.44	-
YoY %	-102.03%	657.52%	-45.26%	-59.89%	47.94%	-43.01%	-	-
Horiz. %	-2.85%	140.25%	18.51%	33.82%	84.31%	56.99%	100.00%	-
EY	-35.30	0.72	5.43	2.97	1.19	1.76	1.01	-
YoY %	-5,002.78%	-86.74%	82.83%	149.58%	-32.39%	74.26%	-	-
Horiz. %	-3,495.05%	71.29%	537.62%	294.06%	117.82%	174.26%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.43	0.46	0.64	0.80	0.92	1.53	1.02	-13.40%
YoY %	-6.52%	-28.12%	-20.00%	-13.04%	-39.87%	50.00%	-	-
Horiz. %	42.16%	45.10%	62.75%	78.43%	90.20%	150.00%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	23/05/19	23/05/18	25/05/17	26/05/16	27/05/15	21/05/14	22/05/13	-
Price	0.51	0.765	1.14	1.26	1.52	2.69	2.19	-
P/RPS	0.98	1.12	1.49	1.57	1.86	3.41	2.67	-15.37%
YoY %	-12.50%	-24.83%	-5.10%	-15.59%	-45.45%	27.72%	-	-
Horiz. %	36.70%	41.95%	55.81%	58.80%	69.66%	127.72%	100.00%	-
P/EPS	-2.68	125.51	17.06	28.25	76.77	55.24	121.67	-
YoY %	-102.14%	635.70%	-39.61%	-63.20%	38.98%	-54.60%	-	-
Horiz. %	-2.20%	103.16%	14.02%	23.22%	63.10%	45.40%	100.00%	-
EY	-37.37	0.80	5.86	3.54	1.30	1.81	0.82	-
YoY %	-4,771.25%	-86.35%	65.54%	172.31%	-28.18%	120.73%	-	-
Horiz. %	-4,557.32%	97.56%	714.63%	431.71%	158.54%	220.73%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.40	0.41	0.59	0.67	0.84	1.49	1.24	-17.17%
YoY %	-2.44%	-30.51%	-11.94%	-20.24%	-43.62%	20.16%	-	-
Horiz. %	32.26%	33.06%	47.58%	54.03%	67.74%	120.16%	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