[JTIASA] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -31.41%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
Revenue 1,097,364 1,202,164 1,103,580 1,012,038 1,105,618 996,508 999,036 10.76%
PBT 72,592 239,234 241,376 190,114 273,543 237,070 265,178 -75.62%
Tax -13,568 -52,494 -50,894 -41,529 -57,246 -47,296 -68,018 -82.73%
NP 59,024 186,740 190,482 148,585 216,297 189,774 197,160 -73.12%
-
NP to SH 58,144 184,614 188,451 146,706 213,889 187,768 194,154 -73.11%
-
Tax Rate 18.69% 21.94% 21.08% 21.84% 20.93% 19.95% 25.65% -
Total Cost 1,038,340 1,015,424 913,097 863,453 889,321 806,734 801,876 32.52%
-
Net Worth 1,744,319 1,419,694 1,406,856 0 1,369,597 0 1,337,612 33.54%
Dividend
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
Div - 134 - - - - - -
Div Payout % - 0.07% - - - - - -
Equity
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
Net Worth 1,744,319 1,419,694 1,406,856 0 1,369,597 0 1,337,612 33.54%
NOSH 969,066 268,881 266,955 969,427 266,978 968,875 266,988 307.37%
Ratio Analysis
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
NP Margin 5.38% 15.53% 17.26% 14.68% 19.56% 19.04% 19.74% -
ROE 3.33% 13.00% 13.40% 0.00% 15.62% 0.00% 14.51% -
Per Share
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
RPS 113.24 447.10 413.39 104.40 414.12 102.85 374.19 -72.80%
EPS 6.00 68.66 70.59 15.13 80.12 19.38 72.72 -93.40%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 5.28 5.27 0.00 5.13 0.00 5.01 -67.21%
Adjusted Per Share Value based on latest NOSH - 966,886
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
RPS 113.36 124.19 114.00 104.55 114.21 102.94 103.20 10.77%
EPS 6.01 19.07 19.47 15.16 22.10 19.40 20.06 -73.10%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8019 1.4666 1.4533 0.00 1.4148 0.00 1.3818 33.53%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
Date 28/09/12 29/06/12 30/04/12 30/03/12 31/01/12 30/12/11 31/10/11 -
Price 2.40 2.91 3.15 2.66 2.30 2.18 1.81 -
P/RPS 2.12 0.65 0.76 2.55 0.56 2.12 0.48 404.50%
P/EPS 40.00 4.24 4.46 17.58 2.87 11.25 2.49 1959.90%
EY 2.50 23.59 22.41 5.69 34.83 8.89 40.18 -95.14%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.55 0.60 0.00 0.45 0.00 0.36 315.31%
Price Multiplier on Announcement Date
30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 31/12/11 31/10/11 CAGR
Date 28/11/12 23/08/12 20/06/12 - 22/03/12 - 21/12/11 -
Price 2.06 2.52 3.05 0.00 2.44 0.00 2.22 -
P/RPS 1.82 0.56 0.74 0.00 0.59 0.00 0.59 241.21%
P/EPS 34.33 3.67 4.32 0.00 3.05 0.00 3.05 1298.06%
EY 2.91 27.25 23.15 0.00 32.83 0.00 32.76 -92.84%
DY 0.00 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.48 0.58 0.00 0.48 0.00 0.44 182.14%

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