[JTIASA] YoY Annualized Quarter Result on 31-Jul-2010 [#1]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Sep-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jul-2010 [#1]
Profit Trend
QoQ- 268.6%
YoY- 3178.69%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Revenue 1,097,364 984,660 1,039,972 742,116 665,112 824,600 695,440 9.21%
PBT 72,592 212,172 301,192 120,392 8,588 39,756 102,560 -6.46%
Tax -13,568 -60,636 -75,028 -29,636 -5,424 -9,528 -21,284 -8.33%
NP 59,024 151,536 226,164 90,756 3,164 30,228 81,276 -5.99%
-
NP to SH 58,144 148,444 223,676 89,836 2,740 30,844 80,912 -6.18%
-
Tax Rate 18.69% 28.58% 24.91% 24.62% 63.16% 23.97% 20.75% -
Total Cost 1,038,340 833,124 813,808 651,360 661,948 794,372 614,164 10.68%
-
Net Worth 1,744,319 0 1,295,163 1,126,955 1,064,384 1,075,270 1,016,866 10.99%
Dividend
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Net Worth 1,744,319 0 1,295,163 1,126,955 1,064,384 1,075,270 1,016,866 10.99%
NOSH 969,066 968,955 267,043 267,051 263,461 266,816 254,216 29.52%
Ratio Analysis
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
NP Margin 5.38% 15.39% 21.75% 12.23% 0.48% 3.67% 11.69% -
ROE 3.33% 0.00% 17.27% 7.97% 0.26% 2.87% 7.96% -
Per Share
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 113.24 101.62 389.44 277.89 252.45 309.05 273.56 -15.67%
EPS 6.00 15.32 83.76 33.64 1.04 11.56 30.32 -26.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 0.00 4.85 4.22 4.04 4.03 4.00 -14.30%
Adjusted Per Share Value based on latest NOSH - 267,051
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
RPS 113.36 101.72 107.43 76.66 68.71 85.18 71.84 9.21%
EPS 6.01 15.33 23.11 9.28 0.28 3.19 8.36 -6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8019 0.00 1.3379 1.1642 1.0995 1.1108 1.0504 10.99%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 28/09/12 30/09/11 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 -
Price 2.40 1.67 2.08 1.13 0.57 1.02 1.54 -
P/RPS 2.12 1.64 0.53 0.41 0.23 0.33 0.56 29.35%
P/EPS 40.00 10.90 2.48 3.36 54.81 8.82 4.84 50.42%
EY 2.50 9.17 40.27 29.77 1.82 11.33 20.67 -33.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 0.43 0.27 0.14 0.25 0.39 26.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 CAGR
Date 28/11/12 - 29/09/11 28/09/10 30/09/09 22/09/08 27/09/07 -
Price 2.06 0.00 1.67 1.23 0.78 0.86 1.27 -
P/RPS 1.82 0.00 0.43 0.44 0.31 0.28 0.46 30.45%
P/EPS 34.33 0.00 1.99 3.66 75.00 7.44 3.99 51.60%
EY 2.91 0.00 50.16 27.35 1.33 13.44 25.06 -34.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.00 0.34 0.29 0.19 0.21 0.32 27.84%

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