[JTIASA] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -97.85%
YoY- -99.62%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 271,950 245,468 257,195 236,338 286,222 274,341 190,548 26.68%
PBT 29,689 26,008 8,289 3,326 2,219 18,148 17,972 39.61%
Tax -9,233 -6,533 -2,124 -3,040 953 -3,392 -5,841 35.58%
NP 20,456 19,475 6,165 286 3,172 14,756 12,131 41.53%
-
NP to SH 19,840 19,103 5,759 62 2,888 14,536 11,867 40.73%
-
Tax Rate 31.10% 25.12% 25.62% 91.40% -42.95% 18.69% 32.50% -
Total Cost 251,494 225,993 251,030 236,052 283,050 259,585 178,417 25.63%
-
Net Worth 1,742,048 1,726,057 1,699,199 1,091,200 1,694,293 1,721,368 1,481,270 11.38%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 95 - - - 140 -
Div Payout % - - 1.67% - - - 1.18% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,742,048 1,726,057 1,699,199 1,091,200 1,694,293 1,721,368 1,481,270 11.38%
NOSH 967,804 969,695 959,999 620,000 962,666 956,315 280,543 127.79%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.52% 7.93% 2.40% 0.12% 1.11% 5.38% 6.37% -
ROE 1.14% 1.11% 0.34% 0.01% 0.17% 0.84% 0.80% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 28.10 25.31 26.79 38.12 29.73 28.69 67.92 -44.38%
EPS 2.05 1.97 0.59 0.01 0.30 1.52 4.23 -38.21%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.05 -
NAPS 1.80 1.78 1.77 1.76 1.76 1.80 5.28 -51.10%
Adjusted Per Share Value based on latest NOSH - 620,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 27.93 25.21 26.41 24.27 29.39 28.17 19.57 26.67%
EPS 2.04 1.96 0.59 0.01 0.30 1.49 1.22 40.74%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 1.7891 1.7726 1.7451 1.1207 1.74 1.7678 1.5213 11.38%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.04 2.08 2.00 1.79 1.99 2.40 2.91 -
P/RPS 7.26 8.22 7.47 4.70 6.69 8.37 4.28 42.09%
P/EPS 99.51 105.58 333.39 17,900.00 663.33 157.89 68.79 27.82%
EY 1.00 0.95 0.30 0.01 0.15 0.63 1.45 -21.88%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.02 -
P/NAPS 1.13 1.17 1.13 1.02 1.13 1.33 0.55 61.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 28/11/13 27/08/13 22/05/13 27/02/13 28/11/12 23/08/12 -
Price 2.53 2.45 2.06 2.19 1.79 2.06 2.52 -
P/RPS 9.00 9.68 7.69 5.75 6.02 7.18 3.71 80.25%
P/EPS 123.41 124.37 343.39 21,900.00 596.67 135.53 59.57 62.29%
EY 0.81 0.80 0.29 0.00 0.17 0.74 1.68 -38.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
P/NAPS 1.41 1.38 1.16 1.24 1.02 1.14 0.48 104.70%

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