[JTIASA] YoY Annualized Quarter Result on 31-Jan-2004 [#3]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
31-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Jan-2004 [#3]
Profit Trend
QoQ- 73.37%
YoY- -50.1%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 834,272 646,994 642,204 454,044 597,860 467,369 644,592 4.39%
PBT 175,568 70,234 62,242 33,869 71,421 -98,076 37,170 29.51%
Tax -47,546 -27,996 -20,884 128 -3,294 98,076 -36,253 4.62%
NP 128,021 42,238 41,358 33,997 68,126 0 917 127.67%
-
NP to SH 126,592 41,768 41,358 33,997 68,126 -101,269 917 127.25%
-
Tax Rate 27.08% 39.86% 33.55% -0.38% 4.61% - 97.53% -
Total Cost 706,250 604,756 600,845 420,046 529,733 467,369 643,674 1.55%
-
Net Worth 991,648 897,829 723,948 713,943 715,594 737,973 1,087,039 -1.51%
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 991,648 897,829 723,948 713,943 715,594 737,973 1,087,039 -1.51%
NOSH 254,268 254,342 257,632 261,517 264,056 269,333 343,999 -4.91%
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 15.35% 6.53% 6.44% 7.49% 11.40% 0.00% 0.14% -
ROE 12.77% 4.65% 5.71% 4.76% 9.52% -13.72% 0.08% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 328.11 254.38 249.27 173.62 226.41 173.53 187.38 9.78%
EPS 49.79 16.43 16.05 13.00 25.80 -37.60 0.27 138.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.53 2.81 2.73 2.71 2.74 3.16 3.56%
Adjusted Per Share Value based on latest NOSH - 260,681
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 86.18 66.84 66.34 46.90 61.76 48.28 66.59 4.38%
EPS 13.08 4.31 4.27 3.51 7.04 -10.46 0.09 129.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0244 0.9275 0.7479 0.7375 0.7392 0.7623 1.1229 -1.51%
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 1.24 0.69 1.05 1.14 0.98 0.64 1.01 -
P/RPS 0.38 0.27 0.42 0.66 0.43 0.37 0.54 -5.68%
P/EPS 2.49 4.20 6.54 8.77 3.80 -1.70 378.75 -56.70%
EY 40.15 23.80 15.29 11.40 26.33 -58.75 0.26 131.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.20 0.37 0.42 0.36 0.23 0.32 0.00%
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 23/03/07 27/03/06 24/03/05 31/03/04 26/03/03 28/03/02 28/03/01 -
Price 1.47 0.71 0.96 1.65 0.90 0.65 0.88 -
P/RPS 0.45 0.28 0.39 0.95 0.40 0.37 0.47 -0.72%
P/EPS 2.95 4.32 5.98 12.69 3.49 -1.73 330.00 -54.42%
EY 33.87 23.13 16.72 7.88 28.67 -57.85 0.30 119.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.20 0.34 0.60 0.33 0.24 0.28 5.21%

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