[JTIASA] QoQ Quarter Result on 31-Jan-2006 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
27-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jan-2006 [#3]
Profit Trend
QoQ- 135.86%
YoY- 245.46%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Revenue 206,564 192,157 208,933 198,642 132,073 154,531 168,226 14.62%
PBT 46,584 32,712 15,931 20,147 11,155 21,373 18,892 82.21%
Tax -12,637 -9,641 -6,948 -7,922 -6,060 -7,015 -16,148 -15.04%
NP 33,947 23,071 8,983 12,225 5,095 14,358 2,744 432.46%
-
NP to SH 33,756 22,489 8,737 12,050 5,109 14,166 2,744 430.46%
-
Tax Rate 27.13% 29.47% 43.61% 39.32% 54.33% 32.82% 85.48% -
Total Cost 172,617 169,086 199,950 186,417 126,978 140,173 165,482 2.84%
-
Net Worth 963,367 931,105 907,132 897,617 735,008 731,385 723,184 21.00%
Dividend
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Div - - 7,622 - - - - -
Div Payout % - - 87.25% - - - - -
Equity
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Net Worth 963,367 931,105 907,132 897,617 735,008 731,385 723,184 21.00%
NOSH 254,186 254,400 254,098 254,282 254,328 254,838 256,448 -0.58%
Ratio Analysis
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
NP Margin 16.43% 12.01% 4.30% 6.15% 3.86% 9.29% 1.63% -
ROE 3.50% 2.42% 0.96% 1.34% 0.70% 1.94% 0.38% -
Per Share
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 81.26 75.53 82.23 78.12 51.93 60.64 65.60 15.29%
EPS 13.28 8.84 3.44 4.74 2.01 5.57 1.07 433.60%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 3.79 3.66 3.57 3.53 2.89 2.87 2.82 21.71%
Adjusted Per Share Value based on latest NOSH - 254,282
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
RPS 21.34 19.85 21.58 20.52 13.64 15.96 17.38 14.62%
EPS 3.49 2.32 0.90 1.24 0.53 1.46 0.28 435.11%
DPS 0.00 0.00 0.79 0.00 0.00 0.00 0.00 -
NAPS 0.9952 0.9619 0.9371 0.9273 0.7593 0.7555 0.7471 21.00%
Price Multiplier on Financial Quarter End Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 -
Price 0.94 0.75 0.82 0.69 0.82 0.76 0.92 -
P/RPS 1.16 0.99 1.00 0.88 1.58 1.25 1.40 -11.75%
P/EPS 7.08 8.48 23.85 14.56 40.82 13.67 85.98 -80.98%
EY 14.13 11.79 4.19 6.87 2.45 7.31 1.16 427.00%
DY 0.00 0.00 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.23 0.20 0.28 0.26 0.33 -16.85%
Price Multiplier on Announcement Date
31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 CAGR
Date 28/12/06 28/09/06 28/06/06 27/03/06 28/12/05 29/09/05 28/06/05 -
Price 1.15 0.81 0.76 0.71 0.74 0.83 0.80 -
P/RPS 1.42 1.07 0.92 0.91 1.42 1.37 1.22 10.61%
P/EPS 8.66 9.16 22.10 14.98 36.84 14.93 74.77 -76.14%
EY 11.55 10.91 4.52 6.67 2.71 6.70 1.34 318.74%
DY 0.00 0.00 3.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.21 0.20 0.26 0.29 0.28 4.69%

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