[JTIASA] YoY Annualized Quarter 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- -84.27%
YoY- -86.49%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Revenue 768,628 618,124 626,260 444,384 543,312 476,068 705,356 1.44%
PBT 130,848 85,492 102,840 9,752 69,692 -98,888 90,652 6.30%
Tax -38,564 -28,060 -26,288 -540 -1,484 98,888 -42,188 -1.48%
NP 92,284 57,432 76,552 9,212 68,208 0 48,464 11.32%
-
NP to SH 89,956 56,664 76,552 9,212 68,208 -97,712 48,464 10.85%
-
Tax Rate 29.47% 32.82% 25.56% 5.54% 2.13% - 46.54% -
Total Cost 676,344 560,692 549,708 435,172 475,104 476,068 656,892 0.48%
-
Net Worth 931,105 731,385 742,822 703,985 687,923 773,105 915,744 0.27%
Dividend
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Net Worth 931,105 731,385 742,822 703,985 687,923 773,105 915,744 0.27%
NOSH 254,400 254,838 257,924 261,704 265,607 268,439 281,767 -1.68%
Ratio Analysis
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
NP Margin 12.01% 9.29% 12.22% 2.07% 12.55% 0.00% 6.87% -
ROE 9.66% 7.75% 10.31% 1.31% 9.92% -12.64% 5.29% -
Per Share
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 302.13 242.56 242.81 169.80 204.55 177.35 250.33 3.18%
EPS 35.36 22.28 29.68 3.52 25.68 -36.40 17.20 12.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.66 2.87 2.88 2.69 2.59 2.88 3.25 1.99%
Adjusted Per Share Value based on latest NOSH - 261,704
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
RPS 79.40 63.85 64.69 45.91 56.13 49.18 72.86 1.44%
EPS 9.29 5.85 7.91 0.95 7.05 -10.09 5.01 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9619 0.7555 0.7674 0.7272 0.7106 0.7986 0.946 0.27%
Price Multiplier on Financial Quarter End Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 31/07/01 31/07/00 -
Price 0.75 0.76 1.49 0.97 0.98 0.85 1.35 -
P/RPS 0.25 0.31 0.61 0.57 0.48 0.48 0.54 -12.04%
P/EPS 2.12 3.42 5.02 27.56 3.82 -2.34 7.85 -19.59%
EY 47.15 29.26 19.92 3.63 26.20 -42.82 12.74 24.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.26 0.52 0.36 0.38 0.30 0.42 -11.62%
Price Multiplier on Announcement Date
31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 31/07/00 CAGR
Date 28/09/06 29/09/05 29/09/04 29/09/03 26/09/02 26/09/01 28/09/00 -
Price 0.81 0.83 1.25 0.94 1.02 0.74 1.26 -
P/RPS 0.27 0.34 0.51 0.55 0.50 0.42 0.50 -9.75%
P/EPS 2.29 3.73 4.21 26.70 3.97 -2.03 7.33 -17.61%
EY 43.65 26.79 23.74 3.74 25.18 -49.19 13.65 21.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.29 0.43 0.35 0.39 0.26 0.39 -9.09%

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