[JTIASA] QoQ Cumulative Quarter Result on 30-Apr-2004 [#4]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 76.52%
YoY- -23.16%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 481,653 296,758 156,565 488,827 340,533 235,417 111,096 164.70%
PBT 46,682 49,427 25,710 47,588 25,402 9,644 2,438 609.34%
Tax -15,663 -10,124 -6,572 -2,580 96 161 -135 2244.79%
NP 31,019 39,303 19,138 45,008 25,498 9,805 2,303 461.65%
-
NP to SH 31,019 39,303 19,138 45,008 25,498 9,805 2,303 461.65%
-
Tax Rate 33.55% 20.48% 25.56% 5.42% -0.38% -1.67% 5.54% -
Total Cost 450,634 257,455 137,427 443,819 315,035 225,612 108,793 156.80%
-
Net Worth 723,948 763,365 742,822 725,218 713,944 711,189 703,985 1.87%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - 13,043 - - - -
Div Payout % - - - 28.98% - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 723,948 763,365 742,822 725,218 713,944 711,189 703,985 1.87%
NOSH 257,632 257,893 257,924 260,869 261,517 261,466 261,704 -1.03%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 6.44% 13.24% 12.22% 9.21% 7.49% 4.16% 2.07% -
ROE 4.28% 5.15% 2.58% 6.21% 3.57% 1.38% 0.33% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 186.95 115.07 60.70 187.38 130.21 90.04 42.45 167.47%
EPS 12.04 15.24 7.42 17.30 9.75 3.75 0.88 467.52%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.81 2.96 2.88 2.78 2.73 2.72 2.69 2.93%
Adjusted Per Share Value based on latest NOSH - 259,060
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 49.76 30.66 16.17 50.50 35.18 24.32 11.48 164.66%
EPS 3.20 4.06 1.98 4.65 2.63 1.01 0.24 457.89%
DPS 0.00 0.00 0.00 1.35 0.00 0.00 0.00 -
NAPS 0.7479 0.7886 0.7674 0.7492 0.7375 0.7347 0.7272 1.88%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 1.05 1.24 1.49 1.53 1.14 1.10 0.97 -
P/RPS 0.56 1.08 2.45 0.82 0.88 1.22 2.28 -60.61%
P/EPS 8.72 8.14 20.08 8.87 11.69 29.33 110.23 -81.42%
EY 11.47 12.29 4.98 11.28 8.55 3.41 0.91 437.46%
DY 0.00 0.00 0.00 3.27 0.00 0.00 0.00 -
P/NAPS 0.37 0.42 0.52 0.55 0.42 0.40 0.36 1.83%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 24/03/05 16/12/04 29/09/04 29/06/04 31/03/04 30/12/03 29/09/03 -
Price 0.96 1.05 1.25 1.33 1.65 1.14 0.94 -
P/RPS 0.51 0.91 2.06 0.71 1.27 1.27 2.21 -62.20%
P/EPS 7.97 6.89 16.85 7.71 16.92 30.40 106.82 -82.13%
EY 12.54 14.51 5.94 12.97 5.91 3.29 0.94 458.08%
DY 0.00 0.00 0.00 3.76 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.43 0.48 0.60 0.42 0.35 -1.90%

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