[JTIASA] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 231.71%
YoY- 31.42%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 271,740 245,433 271,950 245,468 257,195 236,338 286,222 -3.41%
PBT 16,129 15,240 29,689 26,008 8,289 3,326 2,219 276.59%
Tax -5,316 -6,371 -9,233 -6,533 -2,124 -3,040 953 -
NP 10,813 8,869 20,456 19,475 6,165 286 3,172 127.01%
-
NP to SH 10,014 8,168 19,840 19,103 5,759 62 2,888 129.61%
-
Tax Rate 32.96% 41.80% 31.10% 25.12% 25.62% 91.40% -42.95% -
Total Cost 260,927 236,564 251,494 225,993 251,030 236,052 283,050 -5.29%
-
Net Worth 1,759,741 1,750,285 1,742,048 1,726,057 1,699,199 1,091,200 1,694,293 2.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 97 - - - 95 - - -
Div Payout % 0.97% - - - 1.67% - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,759,741 1,750,285 1,742,048 1,726,057 1,699,199 1,091,200 1,694,293 2.56%
NOSH 972,233 972,380 967,804 969,695 959,999 620,000 962,666 0.66%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.98% 3.61% 7.52% 7.93% 2.40% 0.12% 1.11% -
ROE 0.57% 0.47% 1.14% 1.11% 0.34% 0.01% 0.17% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.95 25.24 28.10 25.31 26.79 38.12 29.73 -4.04%
EPS 1.03 0.84 2.05 1.97 0.59 0.01 0.30 128.09%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.81 1.80 1.80 1.78 1.77 1.76 1.76 1.89%
Adjusted Per Share Value based on latest NOSH - 969,695
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.07 25.35 28.09 25.36 26.57 24.41 29.57 -3.42%
EPS 1.03 0.84 2.05 1.97 0.59 0.01 0.30 128.09%
DPS 0.01 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 1.8179 1.8081 1.7996 1.7831 1.7553 1.1272 1.7502 2.56%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.64 2.76 2.04 2.08 2.00 1.79 1.99 -
P/RPS 9.45 10.93 7.26 8.22 7.47 4.70 6.69 25.97%
P/EPS 256.31 328.57 99.51 105.58 333.39 17,900.00 663.33 -47.04%
EY 0.39 0.30 1.00 0.95 0.30 0.01 0.15 89.41%
DY 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
P/NAPS 1.46 1.53 1.13 1.17 1.13 1.02 1.13 18.68%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 25/02/14 28/11/13 27/08/13 22/05/13 27/02/13 -
Price 2.16 2.69 2.53 2.45 2.06 2.19 1.79 -
P/RPS 7.73 10.66 9.00 9.68 7.69 5.75 6.02 18.19%
P/EPS 209.71 320.24 123.41 124.37 343.39 21,900.00 596.67 -50.29%
EY 0.48 0.31 0.81 0.80 0.29 0.00 0.17 100.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.49 1.41 1.38 1.16 1.24 1.02 10.85%

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