[JTIASA] QoQ Quarter Result on 31-Dec-2012 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -80.13%
YoY- -94.91%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Revenue 245,468 257,195 236,338 286,222 274,341 190,548 274,536 -7.58%
PBT 26,008 8,289 3,326 2,219 18,148 17,972 38,901 -24.70%
Tax -6,533 -2,124 -3,040 953 -3,392 -5,841 -8,489 -16.85%
NP 19,475 6,165 286 3,172 14,756 12,131 30,412 -26.95%
-
NP to SH 19,103 5,759 62 2,888 14,536 11,867 30,155 -27.50%
-
Tax Rate 25.12% 25.62% 91.40% -42.95% 18.69% 32.50% 21.82% -
Total Cost 225,993 251,030 236,052 283,050 259,585 178,417 244,124 -5.29%
-
Net Worth 1,726,057 1,699,199 1,091,200 1,694,293 1,721,368 1,481,270 1,406,343 15.52%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Div - 95 - - - 140 - -
Div Payout % - 1.67% - - - 1.18% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Net Worth 1,726,057 1,699,199 1,091,200 1,694,293 1,721,368 1,481,270 1,406,343 15.52%
NOSH 969,695 959,999 620,000 962,666 956,315 280,543 266,858 148.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
NP Margin 7.93% 2.40% 0.12% 1.11% 5.38% 6.37% 11.08% -
ROE 1.11% 0.34% 0.01% 0.17% 0.84% 0.80% 2.14% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
RPS 25.31 26.79 38.12 29.73 28.69 67.92 102.88 -62.77%
EPS 1.97 0.59 0.01 0.30 1.52 4.23 11.30 -70.79%
DPS 0.00 0.01 0.00 0.00 0.00 0.05 0.00 -
NAPS 1.78 1.77 1.76 1.76 1.80 5.28 5.27 -53.45%
Adjusted Per Share Value based on latest NOSH - 962,666
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
RPS 25.21 26.41 24.27 29.39 28.17 19.57 28.19 -7.57%
EPS 1.96 0.59 0.01 0.30 1.49 1.22 3.10 -27.60%
DPS 0.00 0.01 0.00 0.00 0.00 0.01 0.00 -
NAPS 1.7726 1.7451 1.1207 1.74 1.7678 1.5213 1.4443 15.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/04/12 -
Price 2.08 2.00 1.79 1.99 2.40 2.91 3.15 -
P/RPS 8.22 7.47 4.70 6.69 8.37 4.28 3.06 100.62%
P/EPS 105.58 333.39 17,900.00 663.33 157.89 68.79 27.88 155.55%
EY 0.95 0.30 0.01 0.15 0.63 1.45 3.59 -60.81%
DY 0.00 0.01 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.17 1.13 1.02 1.13 1.33 0.55 0.60 60.09%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 30/04/12 CAGR
Date 28/11/13 27/08/13 22/05/13 27/02/13 28/11/12 23/08/12 20/06/12 -
Price 2.45 2.06 2.19 1.79 2.06 2.52 3.05 -
P/RPS 9.68 7.69 5.75 6.02 7.18 3.71 2.96 130.45%
P/EPS 124.37 343.39 21,900.00 596.67 135.53 59.57 26.99 193.44%
EY 0.80 0.29 0.00 0.17 0.74 1.68 3.70 -66.01%
DY 0.00 0.00 0.00 0.00 0.00 0.02 0.00 -
P/NAPS 1.38 1.16 1.24 1.02 1.14 0.48 0.58 84.18%

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