[JTIASA] QoQ Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -60.78%
YoY- -25.98%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 686,852 485,246 286,604 154,531 664,935 481,653 296,758 75.24%
PBT 64,445 52,676 32,528 21,373 69,341 46,682 49,427 19.40%
Tax -23,500 -20,997 -13,075 -7,015 -33,223 -15,663 -10,124 75.58%
NP 40,945 31,679 19,453 14,358 36,118 31,019 39,303 2.77%
-
NP to SH 40,338 31,326 19,275 14,166 36,118 31,019 39,303 1.75%
-
Tax Rate 36.47% 39.86% 40.20% 32.82% 47.91% 33.55% 20.48% -
Total Cost 645,907 453,567 267,151 140,173 628,817 450,634 257,455 84.94%
-
Net Worth 907,812 897,829 736,091 731,385 882,676 723,948 763,365 12.28%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 7,628 - - - 7,720 - - -
Div Payout % 18.91% - - - 21.37% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 907,812 897,829 736,091 731,385 882,676 723,948 763,365 12.28%
NOSH 254,289 254,342 254,702 254,838 257,339 257,632 257,893 -0.93%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 5.96% 6.53% 6.79% 9.29% 5.43% 6.44% 13.24% -
ROE 4.44% 3.49% 2.62% 1.94% 4.09% 4.28% 5.15% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 270.11 190.78 112.52 60.64 258.39 186.95 115.07 76.90%
EPS 15.86 12.32 7.58 5.57 14.00 12.04 15.24 2.70%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.57 3.53 2.89 2.87 3.43 2.81 2.96 13.34%
Adjusted Per Share Value based on latest NOSH - 254,838
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 70.95 50.13 29.61 15.96 68.69 49.76 30.66 75.22%
EPS 4.17 3.24 1.99 1.46 3.73 3.20 4.06 1.80%
DPS 0.79 0.00 0.00 0.00 0.80 0.00 0.00 -
NAPS 0.9378 0.9275 0.7604 0.7555 0.9118 0.7479 0.7886 12.28%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.82 0.69 0.82 0.76 0.92 1.05 1.24 -
P/RPS 0.30 0.36 0.73 1.25 0.36 0.56 1.08 -57.52%
P/EPS 5.17 5.60 10.84 13.67 6.55 8.72 8.14 -26.17%
EY 19.35 17.85 9.23 7.31 15.26 11.47 12.29 35.45%
DY 3.66 0.00 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 0.23 0.20 0.28 0.26 0.27 0.37 0.42 -33.13%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/06/06 27/03/06 28/12/05 29/09/05 28/06/05 24/03/05 16/12/04 -
Price 0.76 0.71 0.74 0.83 0.80 0.96 1.05 -
P/RPS 0.28 0.37 0.66 1.37 0.31 0.51 0.91 -54.52%
P/EPS 4.79 5.76 9.78 14.93 5.70 7.97 6.89 -21.57%
EY 20.87 17.35 10.23 6.70 17.54 12.54 14.51 27.50%
DY 3.95 0.00 0.00 0.00 3.75 0.00 0.00 -
P/NAPS 0.21 0.20 0.26 0.29 0.23 0.34 0.35 -28.92%

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