[JTIASA] YoY Cumulative Quarter Result on 31-Oct-2008 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
22-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 69.2%
YoY- -66.99%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 499,518 377,744 346,694 444,876 372,278 398,721 286,604 9.69%
PBT 132,589 71,231 6,739 17,675 52,475 79,296 32,528 26.37%
Tax -34,009 -18,354 -2,488 -4,415 -12,678 -22,278 -13,075 17.26%
NP 98,580 52,877 4,251 13,260 39,797 57,018 19,453 31.04%
-
NP to SH 97,077 52,534 3,920 13,047 39,521 56,245 19,275 30.90%
-
Tax Rate 25.65% 25.77% 36.92% 24.98% 24.16% 28.09% 40.20% -
Total Cost 400,938 324,867 342,443 431,616 332,481 341,703 267,151 6.99%
-
Net Worth 1,337,612 1,150,515 1,074,666 1,077,911 800,699 963,691 736,091 10.46%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 1,337,612 1,150,515 1,074,666 1,077,911 800,699 963,691 736,091 10.46%
NOSH 266,988 266,941 266,666 266,809 266,899 254,272 254,702 0.78%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 19.74% 14.00% 1.23% 2.98% 10.69% 14.30% 6.79% -
ROE 7.26% 4.57% 0.36% 1.21% 4.94% 5.84% 2.62% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 187.09 141.51 130.01 166.74 139.48 156.81 112.52 8.83%
EPS 36.36 19.68 1.47 4.89 14.80 22.12 7.58 29.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.01 4.31 4.03 4.04 3.00 3.79 2.89 9.59%
Adjusted Per Share Value based on latest NOSH - 266,800
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 51.30 38.79 35.61 45.69 38.23 40.95 29.43 9.69%
EPS 9.97 5.40 0.40 1.34 4.06 5.78 1.98 30.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3737 1.1816 1.1037 1.107 0.8223 0.9897 0.756 10.46%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 1.81 1.24 0.78 0.66 1.14 0.94 0.82 -
P/RPS 0.97 0.88 0.60 0.40 0.82 0.60 0.73 4.84%
P/EPS 4.98 6.30 53.06 13.50 7.70 4.25 10.84 -12.15%
EY 20.09 15.87 1.88 7.41 12.99 23.53 9.23 13.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.29 0.19 0.16 0.38 0.25 0.28 4.27%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 21/12/11 20/12/10 17/12/09 22/12/08 27/12/07 28/12/06 28/12/05 -
Price 2.22 1.37 0.83 0.61 1.14 1.15 0.74 -
P/RPS 1.19 0.97 0.64 0.37 0.82 0.73 0.66 10.31%
P/EPS 6.11 6.96 56.46 12.47 7.70 5.20 9.78 -7.53%
EY 16.38 14.36 1.77 8.02 12.99 19.23 10.23 8.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.32 0.21 0.15 0.38 0.30 0.26 9.15%

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