[JTIASA] YoY Quarter Result on 30-Apr-2004 [#4]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
29-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ- 24.32%
YoY- 160.93%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Quarter Result
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Revenue 234,224 208,933 168,226 148,294 130,001 93,596 138,027 9.20%
PBT 41,748 15,931 18,892 22,186 11,459 -28,986 -47,035 -
Tax -10,690 -6,948 -16,148 -2,676 -3,982 28,986 47,035 -
NP 31,058 8,983 2,744 19,510 7,477 0 0 -
-
NP to SH 30,975 8,737 2,744 19,510 7,477 -28,534 -39,790 -
-
Tax Rate 25.61% 43.61% 85.48% 12.06% 34.75% - - -
Total Cost 203,166 199,950 165,482 128,784 122,524 93,596 138,027 6.65%
-
Net Worth 1,022,327 907,132 723,184 518,120 525,020 672,015 815,073 3.84%
Dividend
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Div 7,629 7,622 - - - - - -
Div Payout % 24.63% 87.25% - - - - - -
Equity
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Net Worth 1,022,327 907,132 723,184 518,120 525,020 672,015 815,073 3.84%
NOSH 254,310 254,098 256,448 259,060 262,510 266,672 270,788 -1.04%
Ratio Analysis
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
NP Margin 13.26% 4.30% 1.63% 13.16% 5.75% 0.00% 0.00% -
ROE 3.03% 0.96% 0.38% 3.77% 1.42% -4.25% -4.88% -
Per Share
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 92.10 82.23 65.60 57.24 49.52 35.10 50.97 10.35%
EPS 12.18 3.44 1.07 7.52 2.85 -10.70 -14.70 -
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.02 3.57 2.82 2.00 2.00 2.52 3.01 4.93%
Adjusted Per Share Value based on latest NOSH - 259,060
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
RPS 24.20 21.58 17.38 15.32 13.43 9.67 14.26 9.21%
EPS 3.20 0.90 0.28 2.02 0.77 -2.95 -4.11 -
DPS 0.79 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0561 0.9371 0.7471 0.5352 0.5424 0.6942 0.842 3.84%
Price Multiplier on Financial Quarter End Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 30/04/01 -
Price 1.87 0.82 0.92 1.53 0.86 0.77 0.89 -
P/RPS 2.03 1.00 1.40 2.67 1.74 2.19 1.75 2.50%
P/EPS 15.35 23.85 85.98 20.32 30.19 -7.20 -6.06 -
EY 6.51 4.19 1.16 4.92 3.31 -13.90 -16.51 -
DY 1.60 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.23 0.33 0.77 0.43 0.31 0.30 7.76%
Price Multiplier on Announcement Date
30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 30/04/01 CAGR
Date 20/06/07 28/06/06 28/06/05 29/06/04 26/06/03 27/06/02 27/06/01 -
Price 1.67 0.76 0.80 1.33 0.95 0.84 0.82 -
P/RPS 1.81 0.92 1.22 2.32 1.92 2.39 1.61 1.96%
P/EPS 13.71 22.10 74.77 17.66 33.35 -7.85 -5.58 -
EY 7.29 4.52 1.34 5.66 3.00 -12.74 -17.92 -
DY 1.80 3.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.21 0.28 0.67 0.48 0.33 0.27 7.63%

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