[JTIASA] QoQ TTM Result on 31-Oct-2003 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- -33.48%
YoY- 295.52%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 534,296 488,827 470,534 528,912 553,664 578,396 538,163 -0.48%
PBT 70,860 47,588 36,861 33,289 50,039 65,024 18,920 141.36%
Tax -9,017 -2,580 -3,886 -4,137 -6,217 -6,453 1,412 -
NP 61,843 45,008 32,975 29,152 43,822 58,571 20,332 110.07%
-
NP to SH 61,843 45,008 32,975 29,152 43,822 58,571 20,332 110.07%
-
Tax Rate 12.73% 5.42% 10.54% 12.43% 12.42% 9.92% -7.46% -
Total Cost 472,453 443,819 437,559 499,760 509,842 519,825 517,831 -5.93%
-
Net Worth 742,822 518,120 711,659 710,990 703,985 525,020 711,674 2.89%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 742,822 518,120 711,659 710,990 703,985 525,020 711,674 2.89%
NOSH 257,924 259,060 260,681 261,393 261,704 262,510 262,610 -1.19%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 11.57% 9.21% 7.01% 5.51% 7.91% 10.13% 3.78% -
ROE 8.33% 8.69% 4.63% 4.10% 6.22% 11.16% 2.86% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 207.15 188.69 180.50 202.34 211.56 220.33 204.93 0.72%
EPS 23.98 17.37 12.65 11.15 16.74 22.31 7.74 112.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.88 2.00 2.73 2.72 2.69 2.00 2.71 4.14%
Adjusted Per Share Value based on latest NOSH - 261,393
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 54.87 50.20 48.32 54.32 56.86 59.40 55.27 -0.48%
EPS 6.35 4.62 3.39 2.99 4.50 6.02 2.09 109.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7629 0.5321 0.7309 0.7302 0.723 0.5392 0.7309 2.90%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 1.49 1.53 1.14 1.10 0.97 0.86 0.98 -
P/RPS 0.72 0.81 0.63 0.54 0.46 0.39 0.48 31.06%
P/EPS 6.21 8.81 9.01 9.86 5.79 3.85 12.66 -37.82%
EY 16.09 11.36 11.10 10.14 17.26 25.94 7.90 60.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.77 0.42 0.40 0.36 0.43 0.36 27.80%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 29/09/04 29/06/04 31/03/04 30/12/03 29/09/03 26/06/03 26/03/03 -
Price 1.25 1.33 1.65 1.14 0.94 0.95 0.90 -
P/RPS 0.60 0.70 0.91 0.56 0.44 0.43 0.44 22.99%
P/EPS 5.21 7.66 13.04 10.22 5.61 4.26 11.62 -41.44%
EY 19.18 13.06 7.67 9.78 17.81 23.49 8.60 70.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.67 0.60 0.42 0.35 0.48 0.33 19.31%

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