[JTIASA] YoY Quarter Result on 31-Dec-2011 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 37.94%
YoY- 37.94%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 CAGR
Revenue 288,345 271,950 286,222 252,089 239,525 192,215 180,416 9.49%
PBT -4,022 29,689 2,219 65,492 57,292 41,134 4,593 -
Tax -250 -9,233 953 -8,489 -15,254 -10,944 -1,133 -25.34%
NP -4,272 20,456 3,172 57,003 42,038 30,190 3,460 -
-
NP to SH -4,976 19,840 2,888 56,772 41,158 30,077 3,235 -
-
Tax Rate - 31.10% -42.95% 12.96% 26.63% 26.61% 24.67% -
Total Cost 292,617 251,494 283,050 195,086 197,487 162,025 176,956 10.21%
-
Net Worth 1,765,992 1,742,048 1,694,293 0 1,337,234 1,150,238 1,077,442 10.02%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 1,765,992 1,742,048 1,694,293 0 1,337,234 1,150,238 1,077,442 10.02%
NOSH 975,686 967,804 962,666 968,805 266,913 266,876 267,355 28.45%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 CAGR
NP Margin -1.48% 7.52% 1.11% 22.61% 17.55% 15.71% 1.92% -
ROE -0.28% 1.14% 0.17% 0.00% 3.08% 2.61% 0.30% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 CAGR
RPS 29.55 28.10 29.73 26.02 89.74 72.02 67.48 -14.76%
EPS -0.51 2.05 0.30 5.86 15.42 11.27 1.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.80 1.76 0.00 5.01 4.31 4.03 -14.34%
Adjusted Per Share Value based on latest NOSH - 968,805
31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 CAGR
RPS 29.79 28.09 29.57 26.04 24.74 19.86 18.64 9.49%
EPS -0.51 2.05 0.30 5.86 4.25 3.11 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8243 1.7996 1.7502 0.00 1.3814 1.1882 1.113 10.02%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 31/10/11 29/10/10 30/10/09 -
Price 2.02 2.04 1.99 2.18 1.81 1.24 0.78 -
P/RPS 6.84 7.26 6.69 8.38 2.02 1.72 1.16 40.94%
P/EPS -396.08 99.51 663.33 37.20 11.74 11.00 64.46 -
EY -0.25 1.00 0.15 2.69 8.52 9.09 1.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.13 1.13 0.00 0.36 0.29 0.19 40.93%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 CAGR
Date 27/02/15 25/02/14 27/02/13 - 21/12/11 20/12/10 17/12/09 -
Price 1.96 2.53 1.79 0.00 2.22 1.37 0.83 -
P/RPS 6.63 9.00 6.02 0.00 2.47 1.90 1.23 38.52%
P/EPS -384.31 123.41 596.67 0.00 14.40 12.16 68.60 -
EY -0.26 0.81 0.17 0.00 6.95 8.23 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.41 1.02 0.00 0.44 0.32 0.21 37.26%

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