[JTIASA] QoQ TTM Result on 31-Oct-2002 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2003
Quarter
31-Oct-2002 [#2]
Profit Trend
QoQ- 77.14%
YoY- 85.78%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 553,664 578,396 538,163 487,178 457,107 440,296 488,555 8.72%
PBT 50,039 65,024 18,920 -16,543 -66,058 -108,203 -120,593 -
Tax -6,217 -6,453 1,412 1,633 823 25,916 69,068 -
NP 43,822 58,571 20,332 -14,910 -65,235 -82,287 -51,525 -
-
NP to SH 43,822 58,571 20,332 -14,910 -65,235 -106,715 -115,743 -
-
Tax Rate 12.42% 9.92% -7.46% - - - - -
Total Cost 509,842 519,825 517,831 502,088 522,342 522,583 540,080 -3.77%
-
Net Worth 703,985 525,020 711,674 701,278 687,923 672,015 736,083 -2.93%
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 703,985 525,020 711,674 701,278 687,923 672,015 736,083 -2.93%
NOSH 261,704 262,510 262,610 263,638 265,607 266,672 268,643 -1.73%
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 7.91% 10.13% 3.78% -3.06% -14.27% -18.69% -10.55% -
ROE 6.22% 11.16% 2.86% -2.13% -9.48% -15.88% -15.72% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 211.56 220.33 204.93 184.79 172.10 165.11 181.86 10.64%
EPS 16.74 22.31 7.74 -5.66 -24.56 -40.02 -43.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.69 2.00 2.71 2.66 2.59 2.52 2.74 -1.22%
Adjusted Per Share Value based on latest NOSH - 263,638
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 56.86 59.40 55.27 50.03 46.94 45.22 50.17 8.72%
EPS 4.50 6.02 2.09 -1.53 -6.70 -10.96 -11.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.723 0.5392 0.7309 0.7202 0.7065 0.6902 0.756 -2.93%
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 -
Price 0.97 0.86 0.98 1.02 0.98 0.77 0.64 -
P/RPS 0.46 0.39 0.48 0.55 0.57 0.47 0.35 20.04%
P/EPS 5.79 3.85 12.66 -18.04 -3.99 -1.92 -1.49 -
EY 17.26 25.94 7.90 -5.54 -25.06 -51.97 -67.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.43 0.36 0.38 0.38 0.31 0.23 34.91%
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 29/09/03 26/06/03 26/03/03 30/12/02 26/09/02 27/06/02 28/03/02 -
Price 0.94 0.95 0.90 1.10 1.02 0.84 0.65 -
P/RPS 0.44 0.43 0.44 0.60 0.59 0.51 0.36 14.35%
P/EPS 5.61 4.26 11.62 -19.45 -4.15 -2.10 -1.51 -
EY 17.81 23.49 8.60 -5.14 -24.08 -47.64 -66.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.48 0.33 0.41 0.39 0.33 0.24 28.68%

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