[JTIASA] QoQ Annualized Quarter Result on 30-Apr-2005 [#4]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -12.67%
YoY- -19.75%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 646,994 573,208 618,124 664,935 642,204 593,516 626,260 2.18%
PBT 70,234 65,056 85,492 69,341 62,242 98,854 102,840 -22.39%
Tax -27,996 -26,150 -28,060 -33,223 -20,884 -20,248 -26,288 4.27%
NP 42,238 38,906 57,432 36,118 41,358 78,606 76,552 -32.65%
-
NP to SH 41,768 38,550 56,664 36,118 41,358 78,606 76,552 -33.15%
-
Tax Rate 39.86% 40.20% 32.82% 47.91% 33.55% 20.48% 25.56% -
Total Cost 604,756 534,302 560,692 628,817 600,845 514,910 549,708 6.55%
-
Net Worth 897,829 736,091 731,385 882,676 723,948 763,365 742,822 13.42%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - 7,720 - - - -
Div Payout % - - - 21.37% - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 897,829 736,091 731,385 882,676 723,948 763,365 742,822 13.42%
NOSH 254,342 254,702 254,838 257,339 257,632 257,893 257,924 -0.92%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 6.53% 6.79% 9.29% 5.43% 6.44% 13.24% 12.22% -
ROE 4.65% 5.24% 7.75% 4.09% 5.71% 10.30% 10.31% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 254.38 225.05 242.56 258.39 249.27 230.14 242.81 3.14%
EPS 16.43 15.16 22.28 14.00 16.05 30.48 29.68 -32.50%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 3.53 2.89 2.87 3.43 2.81 2.96 2.88 14.48%
Adjusted Per Share Value based on latest NOSH - 256,448
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 66.84 59.21 63.85 68.69 66.34 61.31 64.69 2.19%
EPS 4.31 3.98 5.85 3.73 4.27 8.12 7.91 -33.21%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.9275 0.7604 0.7555 0.9118 0.7479 0.7886 0.7674 13.42%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.69 0.82 0.76 0.92 1.05 1.24 1.49 -
P/RPS 0.27 0.36 0.31 0.36 0.42 0.54 0.61 -41.83%
P/EPS 4.20 5.42 3.42 6.55 6.54 4.07 5.02 -11.18%
EY 23.80 18.46 29.26 15.26 15.29 24.58 19.92 12.56%
DY 0.00 0.00 0.00 3.26 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.26 0.27 0.37 0.42 0.52 -47.02%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/03/06 28/12/05 29/09/05 28/06/05 24/03/05 16/12/04 29/09/04 -
Price 0.71 0.74 0.83 0.80 0.96 1.05 1.25 -
P/RPS 0.28 0.33 0.34 0.31 0.39 0.46 0.51 -32.87%
P/EPS 4.32 4.89 3.73 5.70 5.98 3.44 4.21 1.72%
EY 23.13 20.45 26.79 17.54 16.72 29.03 23.74 -1.71%
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.29 0.23 0.34 0.35 0.43 -39.88%

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