[JTIASA] QoQ Annualized Quarter Result on 31-Jul-2002 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
26-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Jul-2002 [#1]
Profit Trend
QoQ- 165.28%
YoY- 169.81%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 578,396 597,860 569,802 543,312 444,123 467,369 476,036 13.90%
PBT 65,025 71,421 82,760 69,692 -102,543 -98,076 -100,560 -
Tax -6,453 -3,294 -4,310 -1,484 102,543 98,076 100,560 -
NP 58,572 68,126 78,450 68,208 0 0 0 -
-
NP to SH 58,572 68,126 78,450 68,208 -104,486 -101,269 -105,160 -
-
Tax Rate 9.92% 4.61% 5.21% 2.13% - - - -
Total Cost 519,824 529,733 491,352 475,104 444,123 467,369 476,036 6.05%
-
Net Worth 706,558 715,594 704,038 687,923 676,875 737,973 744,209 -3.41%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 7,909 - - - - - - -
Div Payout % 13.50% - - - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 706,558 715,594 704,038 687,923 676,875 737,973 744,209 -3.41%
NOSH 263,641 264,056 264,676 265,607 268,601 269,333 269,641 -1.49%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 10.13% 11.40% 13.77% 12.55% 0.00% 0.00% 0.00% -
ROE 8.29% 9.52% 11.14% 9.92% -15.44% -13.72% -14.13% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 219.39 226.41 215.28 204.55 165.35 173.53 176.54 15.63%
EPS 22.22 25.80 29.64 25.68 -38.90 -37.60 -39.00 -
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.68 2.71 2.66 2.59 2.52 2.74 2.76 -1.94%
Adjusted Per Share Value based on latest NOSH - 265,607
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 59.40 61.40 58.52 55.80 45.61 48.00 48.89 13.90%
EPS 6.02 7.00 8.06 7.00 -10.73 -10.40 -10.80 -
DPS 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7256 0.7349 0.723 0.7065 0.6951 0.7579 0.7643 -3.41%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.86 0.98 1.02 0.98 0.77 0.64 0.66 -
P/RPS 0.39 0.43 0.47 0.48 0.47 0.37 0.37 3.58%
P/EPS 3.87 3.80 3.44 3.82 -1.98 -1.70 -1.69 -
EY 25.83 26.33 29.06 26.20 -50.52 -58.75 -59.09 -
DY 3.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.38 0.38 0.31 0.23 0.24 21.20%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 26/06/03 26/03/03 30/12/02 26/09/02 27/06/02 28/03/02 27/12/01 -
Price 0.95 0.90 1.10 1.02 0.84 0.65 0.66 -
P/RPS 0.43 0.40 0.51 0.50 0.51 0.37 0.37 10.56%
P/EPS 4.28 3.49 3.71 3.97 -2.16 -1.73 -1.69 -
EY 23.39 28.67 26.95 25.18 -46.31 -57.85 -59.09 -
DY 3.16 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.41 0.39 0.33 0.24 0.24 28.68%

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