[JTIASA] YoY TTM Result on 31-Oct-2003 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -33.48%
YoY- 295.52%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 806,296 639,725 550,168 528,912 487,178 511,723 698,147 2.42%
PBT 115,374 48,676 87,371 33,289 -16,543 -104,718 90,582 4.11%
Tax -37,148 -34,763 -12,865 -4,137 1,633 76,565 -40,425 -1.39%
NP 78,226 13,913 74,506 29,152 -14,910 -28,153 50,157 7.68%
-
NP to SH 77,032 13,735 74,506 29,152 -14,910 -104,855 50,157 7.40%
-
Tax Rate 32.20% 71.42% 14.72% 12.43% - - 44.63% -
Total Cost 728,070 625,812 475,662 499,760 502,088 539,876 647,990 1.96%
-
Net Worth 762,560 735,008 763,278 710,990 701,278 740,021 856,979 -1.92%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 7,622 - - - - - 13,937 -9.56%
Div Payout % 9.90% - - - - - 27.79% -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 762,560 735,008 763,278 710,990 701,278 740,021 856,979 -1.92%
NOSH 254,186 254,328 257,864 261,393 263,638 268,123 264,499 -0.66%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 9.70% 2.17% 13.54% 5.51% -3.06% -5.50% 7.18% -
ROE 10.10% 1.87% 9.76% 4.10% -2.13% -14.17% 5.85% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 317.21 251.54 213.36 202.34 184.79 190.85 263.95 3.10%
EPS 30.31 5.40 28.89 11.15 -5.66 -39.11 18.96 8.12%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 5.27 -8.95%
NAPS 3.00 2.89 2.96 2.72 2.66 2.76 3.24 -1.27%
Adjusted Per Share Value based on latest NOSH - 261,393
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 82.81 65.70 56.50 54.32 50.03 52.55 71.70 2.42%
EPS 7.91 1.41 7.65 2.99 -1.53 -10.77 5.15 7.41%
DPS 0.78 0.00 0.00 0.00 0.00 0.00 1.43 -9.60%
NAPS 0.7831 0.7548 0.7839 0.7302 0.7202 0.76 0.8801 -1.92%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.94 0.82 1.24 1.10 1.02 0.66 1.17 -
P/RPS 0.30 0.33 0.58 0.54 0.55 0.35 0.44 -6.18%
P/EPS 3.10 15.18 4.29 9.86 -18.04 -1.69 6.17 -10.83%
EY 32.24 6.59 23.30 10.14 -5.54 -59.25 16.21 12.13%
DY 3.19 0.00 0.00 0.00 0.00 0.00 4.50 -5.57%
P/NAPS 0.31 0.28 0.42 0.40 0.38 0.24 0.36 -2.46%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/06 28/12/05 16/12/04 30/12/03 30/12/02 27/12/01 21/12/00 -
Price 1.15 0.74 1.05 1.14 1.10 0.66 1.10 -
P/RPS 0.36 0.29 0.49 0.56 0.60 0.35 0.42 -2.53%
P/EPS 3.79 13.70 3.63 10.22 -19.45 -1.69 5.80 -6.84%
EY 26.35 7.30 27.52 9.78 -5.14 -59.25 17.24 7.32%
DY 2.61 0.00 0.00 0.00 0.00 0.00 4.79 -9.62%
P/NAPS 0.38 0.26 0.35 0.42 0.41 0.24 0.34 1.87%

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