[JTIASA] QoQ Quarter Result on 31-Jan-2004 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 109.18%
YoY- 32.21%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 140,193 156,565 148,294 105,116 124,321 111,096 130,001 5.13%
PBT 23,717 25,710 22,186 15,758 7,206 2,438 11,459 62.05%
Tax -3,552 -6,572 -2,676 -65 296 -135 -3,982 -7.30%
NP 20,165 19,138 19,510 15,693 7,502 2,303 7,477 93.17%
-
NP to SH 20,165 19,138 19,510 15,693 7,502 2,303 7,477 93.17%
-
Tax Rate 14.98% 25.56% 12.06% 0.41% -4.11% 5.54% 34.75% -
Total Cost 120,028 137,427 128,784 89,423 116,819 108,793 122,524 -1.35%
-
Net Worth 763,278 742,822 518,120 711,659 710,990 703,985 525,020 28.18%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 763,278 742,822 518,120 711,659 710,990 703,985 525,020 28.18%
NOSH 257,864 257,924 259,060 260,681 261,393 261,704 262,510 -1.17%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 14.38% 12.22% 13.16% 14.93% 6.03% 2.07% 5.75% -
ROE 2.64% 2.58% 3.77% 2.21% 1.06% 0.33% 1.42% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 54.37 60.70 57.24 40.32 47.56 42.45 49.52 6.39%
EPS 7.82 7.42 7.52 6.02 2.87 0.88 2.85 95.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.96 2.88 2.00 2.73 2.72 2.69 2.00 29.71%
Adjusted Per Share Value based on latest NOSH - 260,681
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 14.40 16.08 15.23 10.80 12.77 11.41 13.35 5.15%
EPS 2.07 1.97 2.00 1.61 0.77 0.24 0.77 92.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7839 0.7629 0.5321 0.7309 0.7302 0.723 0.5392 28.18%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 1.24 1.49 1.53 1.14 1.10 0.97 0.86 -
P/RPS 2.28 2.45 2.67 2.83 2.31 2.28 1.74 19.64%
P/EPS 15.86 20.08 20.32 18.94 38.33 110.23 30.19 -34.76%
EY 6.31 4.98 4.92 5.28 2.61 0.91 3.31 53.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.52 0.77 0.42 0.40 0.36 0.43 -1.54%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 16/12/04 29/09/04 29/06/04 31/03/04 30/12/03 29/09/03 26/06/03 -
Price 1.05 1.25 1.33 1.65 1.14 0.94 0.95 -
P/RPS 1.93 2.06 2.32 4.09 2.40 2.21 1.92 0.34%
P/EPS 13.43 16.85 17.66 27.41 39.72 106.82 33.35 -45.31%
EY 7.45 5.94 5.66 3.65 2.52 0.94 3.00 82.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.43 0.67 0.60 0.42 0.35 0.48 -18.91%

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