[JTIASA] QoQ TTM 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- -25.18%
YoY- 167.18%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 488,827 470,534 528,912 553,664 578,396 538,163 487,178 0.22%
PBT 47,588 36,861 33,289 50,039 65,024 18,920 -16,543 -
Tax -2,580 -3,886 -4,137 -6,217 -6,453 1,412 1,633 -
NP 45,008 32,975 29,152 43,822 58,571 20,332 -14,910 -
-
NP to SH 45,008 32,975 29,152 43,822 58,571 20,332 -14,910 -
-
Tax Rate 5.42% 10.54% 12.43% 12.42% 9.92% -7.46% - -
Total Cost 443,819 437,559 499,760 509,842 519,825 517,831 502,088 -7.90%
-
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 9.21% 7.01% 5.51% 7.91% 10.13% 3.78% -3.06% -
ROE 8.69% 4.63% 4.10% 6.22% 11.16% 2.86% -2.13% -
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 188.69 180.50 202.34 211.56 220.33 204.93 184.79 1.40%
EPS 17.37 12.65 11.15 16.74 22.31 7.74 -5.66 -
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 50.50 48.61 54.64 57.19 59.75 55.59 50.33 0.22%
EPS 4.65 3.41 3.01 4.53 6.05 2.10 -1.54 -
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 0.81 0.63 0.54 0.46 0.39 0.48 0.55 29.47%
P/EPS 8.81 9.01 9.86 5.79 3.85 12.66 -18.04 -
EY 11.36 11.10 10.14 17.26 25.94 7.90 -5.54 -
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 0.70 0.91 0.56 0.44 0.43 0.44 0.60 10.83%
P/EPS 7.66 13.04 10.22 5.61 4.26 11.62 -19.45 -
EY 13.06 7.67 9.78 17.81 23.49 8.60 -5.14 -
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