[JTIASA] YoY 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- 33.92%
YoY- 829.74%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 CAGR
Revenue 286,222 252,089 239,525 192,215 180,416 238,726 198,418 7.34%
PBT 2,219 65,492 57,292 41,134 4,593 7,736 28,086 -38.78%
Tax 953 -8,489 -15,254 -10,944 -1,133 -2,033 -7,357 -
NP 3,172 57,003 42,038 30,190 3,460 5,703 20,729 -30.43%
-
NP to SH 2,888 56,772 41,158 30,077 3,235 5,336 20,544 -31.56%
-
Tax Rate -42.95% 12.96% 26.63% 26.61% 24.67% 26.28% 26.19% -
Total Cost 283,050 195,086 197,487 162,025 176,956 233,023 177,689 9.41%
-
Net Worth 1,694,293 0 1,337,234 1,150,238 1,077,442 1,077,871 801,042 15.58%
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 1,694,293 0 1,337,234 1,150,238 1,077,442 1,077,871 801,042 15.58%
NOSH 962,666 968,805 266,913 266,876 267,355 266,800 267,014 28.13%
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 1.11% 22.61% 17.55% 15.71% 1.92% 2.39% 10.45% -
ROE 0.17% 0.00% 3.08% 2.61% 0.30% 0.50% 2.56% -
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 29.73 26.02 89.74 72.02 67.48 89.48 74.31 -16.23%
EPS 0.30 5.86 15.42 11.27 1.21 2.00 7.69 -46.58%
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 29.39 25.89 24.60 19.74 18.53 24.52 20.38 7.33%
EPS 0.30 5.83 4.23 3.09 0.33 0.55 2.11 -31.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.74 0.00 1.3733 1.1813 1.1065 1.107 0.8227 15.58%
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 6.69 8.38 2.02 1.72 1.16 0.74 1.53 33.00%
P/EPS 663.33 37.20 11.74 11.00 64.46 33.00 14.82 108.52%
EY 0.15 2.69 8.52 9.09 1.55 3.03 6.75 -52.09%
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 6.02 0.00 2.47 1.90 1.23 0.68 1.53 30.31%
P/EPS 596.67 0.00 14.40 12.16 68.60 30.50 14.82 104.29%
EY 0.17 0.00 6.95 8.23 1.46 3.28 6.75 -50.92%
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