[JTIASA] QoQ Cumulative Quarter Result on 30-Jun-2012

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
23-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012
Profit Trend
QoQ- 6.87%
YoY- 1.77%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Revenue 796,901 560,562 274,341 1,202,164 1,011,615 759,029 737,079 6.93%
PBT 23,693 20,367 18,148 239,234 221,262 142,586 182,362 -82.66%
Tax -5,480 -2,439 -3,392 -52,494 -46,653 -31,147 -38,164 -81.11%
NP 18,213 17,928 14,756 186,740 174,609 111,439 144,198 -83.08%
-
NP to SH 17,487 17,425 14,536 184,614 172,747 110,030 142,593 -83.50%
-
Tax Rate 23.13% 11.98% 18.69% 21.94% 21.08% 21.84% 20.93% -
Total Cost 778,688 542,634 259,585 1,015,424 837,006 647,590 592,881 26.38%
-
Net Worth 1,709,840 1,703,777 1,744,319 1,419,694 1,406,856 0 1,369,597 20.99%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Div - - - 134 - - - -
Div Payout % - - - 0.07% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Net Worth 1,709,840 1,703,777 1,744,319 1,419,694 1,406,856 0 1,369,597 20.99%
NOSH 971,500 968,055 969,066 268,881 266,955 969,427 266,978 203.22%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
NP Margin 2.29% 3.20% 5.38% 15.53% 17.26% 14.68% 19.56% -
ROE 1.02% 1.02% 0.83% 13.00% 12.28% 0.00% 10.41% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
RPS 82.03 57.91 28.31 447.10 378.94 78.30 276.08 -64.73%
EPS 1.80 1.80 1.50 68.66 64.71 11.35 53.41 -94.56%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 1.76 1.76 1.80 5.28 5.27 0.00 5.13 -60.09%
Adjusted Per Share Value based on latest NOSH - 280,543
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
RPS 82.32 57.91 28.34 124.19 104.50 78.41 76.14 6.93%
EPS 1.81 1.80 1.50 19.07 17.85 11.37 14.73 -83.47%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.7663 1.76 1.8019 1.4666 1.4533 0.00 1.4148 20.99%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/04/12 30/03/12 31/01/12 -
Price 1.79 1.99 2.40 2.91 3.15 2.66 2.30 -
P/RPS 2.18 3.44 8.48 0.65 0.83 3.40 0.83 129.17%
P/EPS 99.44 110.56 160.00 4.24 4.87 23.44 4.31 1381.31%
EY 1.01 0.90 0.62 23.59 20.54 4.27 23.22 -93.22%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 1.02 1.13 1.33 0.55 0.60 0.00 0.45 101.93%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 31/03/12 31/01/12 CAGR
Date 22/05/13 27/02/13 28/11/12 23/08/12 20/06/12 - 22/03/12 -
Price 2.19 1.79 2.06 2.52 3.05 0.00 2.44 -
P/RPS 2.67 3.09 7.28 0.56 0.80 0.00 0.88 159.40%
P/EPS 121.67 99.44 137.33 3.67 4.71 0.00 4.57 1575.14%
EY 0.82 1.01 0.73 27.25 21.22 0.00 21.89 -94.04%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 1.24 1.02 1.14 0.48 0.58 0.00 0.48 125.93%

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