[JTIASA] YoY Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
20-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 133.91%
YoY- 1240.15%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 560,562 498,254 499,518 377,744 346,694 444,876 372,278 8.23%
PBT 20,367 118,535 132,589 71,231 6,739 17,675 52,475 -16.72%
Tax -2,439 -23,648 -34,009 -18,354 -2,488 -4,415 -12,678 -27.28%
NP 17,928 94,887 98,580 52,877 4,251 13,260 39,797 -14.28%
-
NP to SH 17,425 93,884 97,077 52,534 3,920 13,047 39,521 -14.64%
-
Tax Rate 11.98% 19.95% 25.65% 25.77% 36.92% 24.98% 24.16% -
Total Cost 542,634 403,367 400,938 324,867 342,443 431,616 332,481 9.93%
-
Net Worth 1,703,777 0 1,337,612 1,150,515 1,074,666 1,077,911 800,699 15.71%
Dividend
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Net Worth 1,703,777 0 1,337,612 1,150,515 1,074,666 1,077,911 800,699 15.71%
NOSH 968,055 968,875 266,988 266,941 266,666 266,809 266,899 28.28%
Ratio Analysis
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
NP Margin 3.20% 19.04% 19.74% 14.00% 1.23% 2.98% 10.69% -
ROE 1.02% 0.00% 7.26% 4.57% 0.36% 1.21% 4.94% -
Per Share
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 57.91 51.43 187.09 141.51 130.01 166.74 139.48 -15.62%
EPS 1.80 9.69 36.36 19.68 1.47 4.89 14.80 -33.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 0.00 5.01 4.31 4.03 4.04 3.00 -9.79%
Adjusted Per Share Value based on latest NOSH - 266,876
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
RPS 57.91 51.47 51.60 39.02 35.81 45.96 38.46 8.23%
EPS 1.80 9.70 10.03 5.43 0.40 1.35 4.08 -14.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.76 0.00 1.3818 1.1885 1.1102 1.1135 0.8271 15.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 31/12/12 30/12/11 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 -
Price 1.99 2.18 1.81 1.24 0.78 0.66 1.14 -
P/RPS 3.44 4.24 0.97 0.88 0.60 0.40 0.82 31.94%
P/EPS 110.56 22.50 4.98 6.30 53.06 13.50 7.70 67.37%
EY 0.90 4.44 20.09 15.87 1.88 7.41 12.99 -40.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.00 0.36 0.29 0.19 0.16 0.38 23.45%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Date 27/02/13 - 21/12/11 20/12/10 17/12/09 22/12/08 27/12/07 -
Price 1.79 0.00 2.22 1.37 0.83 0.61 1.14 -
P/RPS 3.09 0.00 1.19 0.97 0.64 0.37 0.82 29.23%
P/EPS 99.44 0.00 6.11 6.96 56.46 12.47 7.70 63.98%
EY 1.01 0.00 16.38 14.36 1.77 8.02 12.99 -38.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.00 0.44 0.32 0.21 0.15 0.38 21.03%

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