[JTIASA] QoQ Annualized Quarter Result on 31-Oct-2002 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 15.02%
YoY- 174.6%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 444,384 578,396 597,860 569,802 543,312 444,123 467,369 -3.31%
PBT 9,752 65,025 71,421 82,760 69,692 -102,543 -98,076 -
Tax -540 -6,453 -3,294 -4,310 -1,484 102,543 98,076 -
NP 9,212 58,572 68,126 78,450 68,208 0 0 -
-
NP to SH 9,212 58,572 68,126 78,450 68,208 -104,486 -101,269 -
-
Tax Rate 5.54% 9.92% 4.61% 5.21% 2.13% - - -
Total Cost 435,172 519,824 529,733 491,352 475,104 444,123 467,369 -4.65%
-
Net Worth 703,985 706,558 715,594 704,038 687,923 676,875 737,973 -3.10%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - 7,909 - - - - - -
Div Payout % - 13.50% - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 703,985 706,558 715,594 704,038 687,923 676,875 737,973 -3.10%
NOSH 261,704 263,641 264,056 264,676 265,607 268,601 269,333 -1.90%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 2.07% 10.13% 11.40% 13.77% 12.55% 0.00% 0.00% -
ROE 1.31% 8.29% 9.52% 11.14% 9.92% -15.44% -13.72% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 169.80 219.39 226.41 215.28 204.55 165.35 173.53 -1.44%
EPS 3.52 22.22 25.80 29.64 25.68 -38.90 -37.60 -
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.68 2.71 2.66 2.59 2.52 2.74 -1.22%
Adjusted Per Share Value based on latest NOSH - 263,638
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 45.91 59.75 61.76 58.86 56.13 45.88 48.28 -3.30%
EPS 0.95 6.05 7.04 8.10 7.05 -10.79 -10.46 -
DPS 0.00 0.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7272 0.7299 0.7392 0.7273 0.7106 0.6992 0.7623 -3.10%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.97 0.86 0.98 1.02 0.98 0.77 0.64 -
P/RPS 0.57 0.39 0.43 0.47 0.48 0.47 0.37 33.49%
P/EPS 27.56 3.87 3.80 3.44 3.82 -1.98 -1.70 -
EY 3.63 25.83 26.33 29.06 26.20 -50.52 -58.75 -
DY 0.00 3.49 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.32 0.36 0.38 0.38 0.31 0.23 34.91%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 26/06/03 26/03/03 30/12/02 26/09/02 27/06/02 28/03/02 -
Price 0.94 0.95 0.90 1.10 1.02 0.84 0.65 -
P/RPS 0.55 0.43 0.40 0.51 0.50 0.51 0.37 30.34%
P/EPS 26.70 4.28 3.49 3.71 3.97 -2.16 -1.73 -
EY 3.74 23.39 28.67 26.95 25.18 -46.31 -57.85 -
DY 0.00 3.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.33 0.41 0.39 0.33 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