[JTIASA] QoQ Cumulative Quarter Result on 31-Jul-2006 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
31-Jul-2006 [#1]
Profit Trend
QoQ- -44.25%
YoY- 58.75%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 855,005 625,704 398,721 192,157 686,852 485,246 286,604 107.64%
PBT 161,570 131,676 79,296 32,712 64,445 52,676 32,528 191.97%
Tax -39,670 -35,660 -22,278 -9,641 -23,500 -20,997 -13,075 110.00%
NP 121,900 96,016 57,018 23,071 40,945 31,679 19,453 241.03%
-
NP to SH 120,846 94,944 56,245 22,489 40,338 31,326 19,275 241.15%
-
Tax Rate 24.55% 27.08% 28.09% 29.47% 36.47% 39.86% 40.20% -
Total Cost 733,105 529,688 341,703 169,086 645,907 453,567 267,151 96.37%
-
Net Worth 973,896 991,648 963,691 931,105 907,812 897,829 736,091 20.58%
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div 7,628 - - - 7,628 - - -
Div Payout % 6.31% - - - 18.91% - - -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 973,896 991,648 963,691 931,105 907,812 897,829 736,091 20.58%
NOSH 254,281 254,268 254,272 254,400 254,289 254,342 254,702 -0.11%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 14.26% 15.35% 14.30% 12.01% 5.96% 6.53% 6.79% -
ROE 12.41% 9.57% 5.84% 2.42% 4.44% 3.49% 2.62% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 336.24 246.08 156.81 75.53 270.11 190.78 112.52 107.88%
EPS 45.26 37.34 22.12 8.84 15.86 12.32 7.58 230.20%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 3.83 3.90 3.79 3.66 3.57 3.53 2.89 20.71%
Adjusted Per Share Value based on latest NOSH - 254,400
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 88.32 64.64 41.19 19.85 70.95 50.13 29.61 107.62%
EPS 12.48 9.81 5.81 2.32 4.17 3.24 1.99 241.22%
DPS 0.79 0.00 0.00 0.00 0.79 0.00 0.00 -
NAPS 1.0061 1.0244 0.9955 0.9619 0.9378 0.9275 0.7604 20.58%
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 1.87 1.24 0.94 0.75 0.82 0.69 0.82 -
P/RPS 0.56 0.50 0.60 0.99 0.30 0.36 0.73 -16.24%
P/EPS 3.93 3.32 4.25 8.48 5.17 5.60 10.84 -49.25%
EY 25.41 30.11 23.53 11.79 19.35 17.85 9.23 96.79%
DY 1.60 0.00 0.00 0.00 3.66 0.00 0.00 -
P/NAPS 0.49 0.32 0.25 0.20 0.23 0.20 0.28 45.36%
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 20/06/07 23/03/07 28/12/06 28/09/06 28/06/06 27/03/06 28/12/05 -
Price 1.67 1.47 1.15 0.81 0.76 0.71 0.74 -
P/RPS 0.50 0.60 0.73 1.07 0.28 0.37 0.66 -16.93%
P/EPS 3.51 3.94 5.20 9.16 4.79 5.76 9.78 -49.59%
EY 28.46 25.40 19.23 10.91 20.87 17.35 10.23 98.17%
DY 1.80 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.44 0.38 0.30 0.22 0.21 0.20 0.26 42.14%

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