[JTIASA] QoQ Quarter Result on 31-Jul-2003 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jul-2003 [#1]
Profit Trend
QoQ- -69.2%
YoY- -86.49%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 148,294 105,116 124,321 111,096 130,001 163,494 149,073 -0.34%
PBT 22,186 15,758 7,206 2,438 11,459 12,186 23,956 -4.99%
Tax -2,676 -65 296 -135 -3,982 -316 -1,784 31.06%
NP 19,510 15,693 7,502 2,303 7,477 11,870 22,172 -8.18%
-
NP to SH 19,510 15,693 7,502 2,303 7,477 11,870 22,172 -8.18%
-
Tax Rate 12.06% 0.41% -4.11% 5.54% 34.75% 2.59% 7.45% -
Total Cost 128,784 89,423 116,819 108,793 122,524 151,624 126,901 0.98%
-
Net Worth 518,120 711,659 710,990 703,985 525,020 711,674 701,278 -18.28%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 518,120 711,659 710,990 703,985 525,020 711,674 701,278 -18.28%
NOSH 259,060 260,681 261,393 261,704 262,510 262,610 263,638 -1.16%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 13.16% 14.93% 6.03% 2.07% 5.75% 7.26% 14.87% -
ROE 3.77% 2.21% 1.06% 0.33% 1.42% 1.67% 3.16% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 57.24 40.32 47.56 42.45 49.52 62.26 56.54 0.82%
EPS 7.52 6.02 2.87 0.88 2.85 4.52 8.41 -7.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.73 2.72 2.69 2.00 2.71 2.66 -17.32%
Adjusted Per Share Value based on latest NOSH - 261,704
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 15.32 10.86 12.84 11.48 13.43 16.89 15.40 -0.34%
EPS 2.02 1.62 0.77 0.24 0.77 1.23 2.29 -8.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5352 0.7352 0.7345 0.7272 0.5424 0.7352 0.7244 -18.28%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 1.53 1.14 1.10 0.97 0.86 0.98 1.02 -
P/RPS 2.67 2.83 2.31 2.28 1.74 1.57 1.80 30.09%
P/EPS 20.32 18.94 38.33 110.23 30.19 21.68 12.13 41.09%
EY 4.92 5.28 2.61 0.91 3.31 4.61 8.25 -29.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.42 0.40 0.36 0.43 0.36 0.38 60.19%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 29/06/04 31/03/04 30/12/03 29/09/03 26/06/03 26/03/03 30/12/02 -
Price 1.33 1.65 1.14 0.94 0.95 0.90 1.10 -
P/RPS 2.32 4.09 2.40 2.21 1.92 1.45 1.95 12.29%
P/EPS 17.66 27.41 39.72 106.82 33.35 19.91 13.08 22.18%
EY 5.66 3.65 2.52 0.94 3.00 5.02 7.65 -18.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.60 0.42 0.35 0.48 0.33 0.41 38.77%

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