[JAYCORP] QoQ Annualized Quarter Result on 30-Apr-2008 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
20-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- -3.45%
YoY- 20.48%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 276,352 317,316 283,752 286,330 316,338 325,520 282,937 -1.55%
PBT 11,256 11,664 7,487 16,308 15,916 20,532 17,622 -25.73%
Tax -1,982 -3,836 -3,160 -3,512 -3,886 -3,880 -4,142 -38.68%
NP 9,274 7,828 4,327 12,796 12,030 16,652 13,480 -21.97%
-
NP to SH 9,200 7,828 4,180 12,337 12,778 13,732 12,162 -16.90%
-
Tax Rate 17.61% 32.89% 42.21% 21.54% 24.42% 18.90% 23.50% -
Total Cost 267,078 309,488 279,425 273,534 304,308 308,868 269,457 -0.58%
-
Net Worth 105,254 108,573 104,612 110,028 109,145 109,110 106,235 -0.61%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - 52 - - - 5,379 -
Div Payout % - - 1.27% - - - 44.23% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 105,254 108,573 104,612 110,028 109,145 109,110 106,235 -0.61%
NOSH 129,943 134,041 132,421 132,564 133,104 133,062 134,475 -2.24%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 3.36% 2.47% 1.52% 4.47% 3.80% 5.12% 4.76% -
ROE 8.74% 7.21% 4.00% 11.21% 11.71% 12.59% 11.45% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 212.67 236.73 214.28 215.99 237.66 244.64 210.40 0.71%
EPS 7.08 5.84 3.16 9.31 9.60 10.32 9.09 -15.28%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 4.00 -
NAPS 0.81 0.81 0.79 0.83 0.82 0.82 0.79 1.67%
Adjusted Per Share Value based on latest NOSH - 132,592
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 100.67 115.60 103.37 104.31 115.24 118.59 103.07 -1.55%
EPS 3.35 2.85 1.52 4.49 4.66 5.00 4.43 -16.92%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 1.96 -
NAPS 0.3834 0.3955 0.3811 0.4008 0.3976 0.3975 0.387 -0.61%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.43 0.55 0.68 0.64 0.72 0.68 0.75 -
P/RPS 0.20 0.23 0.32 0.30 0.30 0.28 0.36 -32.29%
P/EPS 6.07 9.42 21.54 6.88 7.50 6.59 8.29 -18.68%
EY 16.47 10.62 4.64 14.54 13.33 15.18 12.06 22.97%
DY 0.00 0.00 0.06 0.00 0.00 0.00 5.33 -
P/NAPS 0.53 0.68 0.86 0.77 0.88 0.83 0.95 -32.11%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 26/03/09 15/12/08 26/09/08 20/06/08 06/03/08 06/12/07 28/09/07 -
Price 0.44 0.51 0.57 0.63 0.70 0.68 0.66 -
P/RPS 0.21 0.22 0.27 0.29 0.29 0.28 0.31 -22.77%
P/EPS 6.21 8.73 18.06 6.77 7.29 6.59 7.30 -10.17%
EY 16.09 11.45 5.54 14.77 13.71 15.18 13.70 11.26%
DY 0.00 0.00 0.07 0.00 0.00 0.00 6.06 -
P/NAPS 0.54 0.63 0.72 0.76 0.85 0.83 0.84 -25.41%

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