[JTIASA] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -68.08%
YoY- 133.68%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 385,235 145,997 723,405 524,505 372,581 221,095 701,920 -32.89%
PBT 111,022 37,123 77,076 32,128 55,574 46,996 -132,056 -
Tax -35,449 -12,592 -45,747 -19,547 -16,044 -12,055 58,391 -
NP 75,573 24,531 31,329 12,581 39,530 34,941 -73,665 -
-
NP to SH 75,644 24,570 31,399 12,602 39,477 34,844 -73,530 -
-
Tax Rate 31.93% 33.92% 59.35% 60.84% 28.87% 25.65% - -
Total Cost 309,662 121,466 692,076 511,924 333,051 186,154 775,585 -45.68%
-
Net Worth 1,209,988 1,161,589 1,142,229 1,122,869 1,151,909 1,142,229 1,103,509 6.31%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,209,988 1,161,589 1,142,229 1,122,869 1,151,909 1,142,229 1,103,509 6.31%
NOSH 973,717 973,717 973,717 973,717 973,717 973,717 973,717 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 19.62% 16.80% 4.33% 2.40% 10.61% 15.80% -10.49% -
ROE 6.25% 2.12% 2.75% 1.12% 3.43% 3.05% -6.66% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 39.80 15.08 74.73 54.18 38.49 22.84 72.51 -32.88%
EPS 7.81 2.54 3.24 1.30 4.08 3.60 -7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.20 1.18 1.16 1.19 1.18 1.14 6.31%
Adjusted Per Share Value based on latest NOSH - 973,717
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 39.56 14.99 74.29 53.87 38.26 22.71 72.09 -32.89%
EPS 7.77 2.52 3.22 1.29 4.05 3.58 -7.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2426 1.1929 1.1731 1.1532 1.183 1.1731 1.1333 6.31%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.62 0.635 0.57 0.68 0.90 0.68 0.485 -
P/RPS 1.56 4.21 0.76 1.25 2.34 2.98 0.67 75.40%
P/EPS 7.93 25.02 17.57 52.23 22.07 18.89 -6.38 -
EY 12.60 4.00 5.69 1.91 4.53 5.29 -15.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.48 0.59 0.76 0.58 0.43 10.54%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 24/11/21 22/09/21 28/05/21 26/02/21 26/11/20 26/08/20 -
Price 0.785 0.705 0.65 0.70 0.78 0.835 0.65 -
P/RPS 1.97 4.67 0.87 1.29 2.03 3.66 0.90 68.34%
P/EPS 10.05 27.78 20.04 53.77 19.13 23.20 -8.56 -
EY 9.95 3.60 4.99 1.86 5.23 4.31 -11.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.55 0.60 0.66 0.71 0.57 6.88%

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