[JTIASA] QoQ TTM Result on 31-Jan-2005 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
24-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
31-Jan-2005 [#3]
Profit Trend
QoQ- -32.18%
YoY- 53.23%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Revenue 639,725 647,845 649,879 629,947 550,168 534,296 488,827 19.58%
PBT 48,676 61,238 65,575 68,869 87,371 70,860 47,588 1.51%
Tax -34,763 -32,255 -31,812 -18,340 -12,865 -9,017 -2,580 463.56%
NP 13,913 28,983 33,763 50,529 74,506 61,843 45,008 -54.18%
-
NP to SH 13,735 28,791 33,763 50,529 74,506 61,843 45,008 -54.57%
-
Tax Rate 71.42% 52.67% 48.51% 26.63% 14.72% 12.73% 5.42% -
Total Cost 625,812 618,862 616,116 579,418 475,662 472,453 443,819 25.66%
-
Net Worth 735,008 731,385 723,184 720,682 763,278 742,822 518,120 26.17%
Dividend
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Net Worth 735,008 731,385 723,184 720,682 763,278 742,822 518,120 26.17%
NOSH 254,328 254,838 256,448 256,470 257,864 257,924 259,060 -1.21%
Ratio Analysis
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
NP Margin 2.17% 4.47% 5.20% 8.02% 13.54% 11.57% 9.21% -
ROE 1.87% 3.94% 4.67% 7.01% 9.76% 8.33% 8.69% -
Per Share
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 251.54 254.22 253.41 245.62 213.36 207.15 188.69 21.06%
EPS 5.40 11.30 13.17 19.70 28.89 23.98 17.37 -54.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.89 2.87 2.82 2.81 2.96 2.88 2.00 27.72%
Adjusted Per Share Value based on latest NOSH - 256,470
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
RPS 66.09 66.92 67.13 65.08 56.83 55.19 50.50 19.58%
EPS 1.42 2.97 3.49 5.22 7.70 6.39 4.65 -54.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7593 0.7555 0.7471 0.7445 0.7885 0.7674 0.5352 26.17%
Price Multiplier on Financial Quarter End Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 -
Price 0.82 0.76 0.92 1.05 1.24 1.49 1.53 -
P/RPS 0.33 0.30 0.36 0.43 0.58 0.72 0.81 -44.95%
P/EPS 15.18 6.73 6.99 5.33 4.29 6.21 8.81 43.58%
EY 6.59 14.87 14.31 18.76 23.30 16.09 11.36 -30.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.26 0.33 0.37 0.42 0.52 0.77 -48.95%
Price Multiplier on Announcement Date
31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 CAGR
Date 28/12/05 29/09/05 28/06/05 24/03/05 16/12/04 29/09/04 29/06/04 -
Price 0.74 0.83 0.80 0.96 1.05 1.25 1.33 -
P/RPS 0.29 0.33 0.32 0.39 0.49 0.60 0.70 -44.33%
P/EPS 13.70 7.35 6.08 4.87 3.63 5.21 7.66 47.18%
EY 7.30 13.61 16.46 20.52 27.52 19.18 13.06 -32.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.28 0.34 0.35 0.43 0.67 -46.70%

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