[JTIASA] QoQ Cumulative Quarter Result on 31-Oct-2005 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 36.07%
YoY- -50.96%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 192,157 686,852 485,246 286,604 154,531 664,935 481,653 -45.89%
PBT 32,712 64,445 52,676 32,528 21,373 69,341 46,682 -21.15%
Tax -9,641 -23,500 -20,997 -13,075 -7,015 -33,223 -15,663 -27.70%
NP 23,071 40,945 31,679 19,453 14,358 36,118 31,019 -17.95%
-
NP to SH 22,489 40,338 31,326 19,275 14,166 36,118 31,019 -19.34%
-
Tax Rate 29.47% 36.47% 39.86% 40.20% 32.82% 47.91% 33.55% -
Total Cost 169,086 645,907 453,567 267,151 140,173 628,817 450,634 -48.07%
-
Net Worth 931,105 907,812 897,829 736,091 731,385 882,676 723,948 18.32%
Dividend
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - 7,628 - - - 7,720 - -
Div Payout % - 18.91% - - - 21.37% - -
Equity
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 931,105 907,812 897,829 736,091 731,385 882,676 723,948 18.32%
NOSH 254,400 254,289 254,342 254,702 254,838 257,339 257,632 -0.84%
Ratio Analysis
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 12.01% 5.96% 6.53% 6.79% 9.29% 5.43% 6.44% -
ROE 2.42% 4.44% 3.49% 2.62% 1.94% 4.09% 4.28% -
Per Share
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 75.53 270.11 190.78 112.52 60.64 258.39 186.95 -45.43%
EPS 8.84 15.86 12.32 7.58 5.57 14.00 12.04 -18.65%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 3.66 3.57 3.53 2.89 2.87 3.43 2.81 19.32%
Adjusted Per Share Value based on latest NOSH - 254,328
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 19.85 70.95 50.13 29.61 15.96 68.69 49.76 -45.90%
EPS 2.32 4.17 3.24 1.99 1.46 3.73 3.20 -19.34%
DPS 0.00 0.79 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.9619 0.9378 0.9275 0.7604 0.7555 0.9118 0.7479 18.31%
Price Multiplier on Financial Quarter End Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.75 0.82 0.69 0.82 0.76 0.92 1.05 -
P/RPS 0.99 0.30 0.36 0.73 1.25 0.36 0.56 46.35%
P/EPS 8.48 5.17 5.60 10.84 13.67 6.55 8.72 -1.84%
EY 11.79 19.35 17.85 9.23 7.31 15.26 11.47 1.85%
DY 0.00 3.66 0.00 0.00 0.00 3.26 0.00 -
P/NAPS 0.20 0.23 0.20 0.28 0.26 0.27 0.37 -33.71%
Price Multiplier on Announcement Date
31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/09/06 28/06/06 27/03/06 28/12/05 29/09/05 28/06/05 24/03/05 -
Price 0.81 0.76 0.71 0.74 0.83 0.80 0.96 -
P/RPS 1.07 0.28 0.37 0.66 1.37 0.31 0.51 64.10%
P/EPS 9.16 4.79 5.76 9.78 14.93 5.70 7.97 9.74%
EY 10.91 20.87 17.35 10.23 6.70 17.54 12.54 -8.88%
DY 0.00 3.95 0.00 0.00 0.00 3.75 0.00 -
P/NAPS 0.22 0.21 0.20 0.26 0.29 0.23 0.34 -25.24%

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