[JTIASA] QoQ Cumulative Quarter Result on 31-Jul-2004 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jul-2004 [#1]
Profit Trend
QoQ- -57.48%
YoY- 731.0%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Revenue 664,935 481,653 296,758 156,565 488,827 340,533 235,417 99.94%
PBT 69,341 46,682 49,427 25,710 47,588 25,402 9,644 272.97%
Tax -33,223 -15,663 -10,124 -6,572 -2,580 96 161 -
NP 36,118 31,019 39,303 19,138 45,008 25,498 9,805 138.70%
-
NP to SH 36,118 31,019 39,303 19,138 45,008 25,498 9,805 138.70%
-
Tax Rate 47.91% 33.55% 20.48% 25.56% 5.42% -0.38% -1.67% -
Total Cost 628,817 450,634 257,455 137,427 443,819 315,035 225,612 98.17%
-
Net Worth 882,676 723,948 763,365 742,822 725,218 713,944 711,189 15.50%
Dividend
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Div 7,720 - - - 13,043 - - -
Div Payout % 21.37% - - - 28.98% - - -
Equity
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Net Worth 882,676 723,948 763,365 742,822 725,218 713,944 711,189 15.50%
NOSH 257,339 257,632 257,893 257,924 260,869 261,517 261,466 -1.05%
Ratio Analysis
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
NP Margin 5.43% 6.44% 13.24% 12.22% 9.21% 7.49% 4.16% -
ROE 4.09% 4.28% 5.15% 2.58% 6.21% 3.57% 1.38% -
Per Share
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 258.39 186.95 115.07 60.70 187.38 130.21 90.04 102.07%
EPS 14.00 12.04 15.24 7.42 17.30 9.75 3.75 140.84%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 3.43 2.81 2.96 2.88 2.78 2.73 2.72 16.73%
Adjusted Per Share Value based on latest NOSH - 257,924
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
RPS 68.29 49.47 30.48 16.08 50.20 34.97 24.18 99.92%
EPS 3.71 3.19 4.04 1.97 4.62 2.62 1.01 138.25%
DPS 0.79 0.00 0.00 0.00 1.34 0.00 0.00 -
NAPS 0.9065 0.7435 0.784 0.7629 0.7448 0.7332 0.7304 15.50%
Price Multiplier on Financial Quarter End Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 -
Price 0.92 1.05 1.24 1.49 1.53 1.14 1.10 -
P/RPS 0.36 0.56 1.08 2.45 0.82 0.88 1.22 -55.71%
P/EPS 6.55 8.72 8.14 20.08 8.87 11.69 29.33 -63.22%
EY 15.26 11.47 12.29 4.98 11.28 8.55 3.41 171.80%
DY 3.26 0.00 0.00 0.00 3.27 0.00 0.00 -
P/NAPS 0.27 0.37 0.42 0.52 0.55 0.42 0.40 -23.06%
Price Multiplier on Announcement Date
30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 CAGR
Date 28/06/05 24/03/05 16/12/04 29/09/04 29/06/04 31/03/04 30/12/03 -
Price 0.80 0.96 1.05 1.25 1.33 1.65 1.14 -
P/RPS 0.31 0.51 0.91 2.06 0.71 1.27 1.27 -60.97%
P/EPS 5.70 7.97 6.89 16.85 7.71 16.92 30.40 -67.27%
EY 17.54 12.54 14.51 5.94 12.97 5.91 3.29 205.49%
DY 3.75 0.00 0.00 0.00 3.76 0.00 0.00 -
P/NAPS 0.23 0.34 0.35 0.43 0.48 0.60 0.42 -33.08%

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