[JTIASA] YoY Cumulative Quarter Result on 31-Oct-2005 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
28-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Oct-2005 [#2]
Profit Trend
QoQ- 36.07%
YoY- -50.96%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 444,876 372,278 398,721 286,604 296,758 235,417 284,901 7.70%
PBT 17,675 52,475 79,296 32,528 49,427 9,644 41,380 -13.20%
Tax -4,415 -12,678 -22,278 -13,075 -10,124 161 -2,155 12.68%
NP 13,260 39,797 57,018 19,453 39,303 9,805 39,225 -16.52%
-
NP to SH 13,047 39,521 56,245 19,275 39,303 9,805 39,225 -16.74%
-
Tax Rate 24.98% 24.16% 28.09% 40.20% 20.48% -1.67% 5.21% -
Total Cost 431,616 332,481 341,703 267,151 257,455 225,612 245,676 9.83%
-
Net Worth 1,077,911 800,699 963,691 736,091 763,365 711,189 704,038 7.35%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 1,077,911 800,699 963,691 736,091 763,365 711,189 704,038 7.35%
NOSH 266,809 266,899 254,272 254,702 257,893 261,466 264,676 0.13%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 2.98% 10.69% 14.30% 6.79% 13.24% 4.16% 13.77% -
ROE 1.21% 4.94% 5.84% 2.62% 5.15% 1.38% 5.57% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 166.74 139.48 156.81 112.52 115.07 90.04 107.64 7.55%
EPS 4.89 14.80 22.12 7.58 15.24 3.75 14.82 -16.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.04 3.00 3.79 2.89 2.96 2.72 2.66 7.20%
Adjusted Per Share Value based on latest NOSH - 254,328
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 45.69 38.23 40.95 29.43 30.48 24.18 29.26 7.70%
EPS 1.34 4.06 5.78 1.98 4.04 1.01 4.03 -16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.107 0.8223 0.9897 0.756 0.784 0.7304 0.723 7.35%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.66 1.14 0.94 0.82 1.24 1.10 1.02 -
P/RPS 0.40 0.82 0.60 0.73 1.08 1.22 0.95 -13.41%
P/EPS 13.50 7.70 4.25 10.84 8.14 29.33 6.88 11.87%
EY 7.41 12.99 23.53 9.23 12.29 3.41 14.53 -10.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.38 0.25 0.28 0.42 0.40 0.38 -13.41%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 22/12/08 27/12/07 28/12/06 28/12/05 16/12/04 30/12/03 30/12/02 -
Price 0.61 1.14 1.15 0.74 1.05 1.14 1.10 -
P/RPS 0.37 0.82 0.73 0.66 0.91 1.27 1.02 -15.53%
P/EPS 12.47 7.70 5.20 9.78 6.89 30.40 7.42 9.02%
EY 8.02 12.99 19.23 10.23 14.51 3.29 13.47 -8.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.38 0.30 0.26 0.35 0.42 0.41 -15.41%

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