[JAYCORP] QoQ Annualized Quarter Result on 31-Jan-2010 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -12.98%
YoY- 117.17%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 192,320 227,414 225,920 233,056 237,704 252,657 252,958 -16.65%
PBT 12,024 18,229 19,148 24,376 27,640 19,293 15,890 -16.91%
Tax -3,440 -3,618 -3,465 -3,736 -4,064 -5,457 -2,374 27.96%
NP 8,584 14,611 15,682 20,640 23,576 13,836 13,516 -26.05%
-
NP to SH 4,396 13,924 16,133 19,980 22,960 12,297 12,200 -49.26%
-
Tax Rate 28.61% 19.85% 18.10% 15.33% 14.70% 28.28% 14.94% -
Total Cost 183,736 212,803 210,237 212,416 214,128 238,821 239,442 -16.14%
-
Net Worth 118,142 116,367 114,983 117,686 111,999 107,663 105,127 8.06%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 10,031 6,685 10,030 - 116 86 -
Div Payout % - 72.05% 41.44% 50.20% - 0.95% 0.71% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 118,142 116,367 114,983 117,686 111,999 107,663 105,127 8.06%
NOSH 137,374 133,756 133,701 133,734 127,272 129,715 129,787 3.84%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 4.46% 6.42% 6.94% 8.86% 9.92% 5.48% 5.34% -
ROE 3.72% 11.97% 14.03% 16.98% 20.50% 11.42% 11.60% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 140.00 170.02 168.97 174.27 186.77 194.78 194.90 -19.74%
EPS 3.20 10.41 12.07 14.94 18.04 9.48 9.40 -51.14%
DPS 0.00 7.50 5.00 7.50 0.00 0.09 0.07 -
NAPS 0.86 0.87 0.86 0.88 0.88 0.83 0.81 4.06%
Adjusted Per Share Value based on latest NOSH - 133,647
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 70.06 82.85 82.30 84.90 86.60 92.04 92.15 -16.65%
EPS 1.60 5.07 5.88 7.28 8.36 4.48 4.44 -49.26%
DPS 0.00 3.65 2.44 3.65 0.00 0.04 0.03 -
NAPS 0.4304 0.4239 0.4189 0.4287 0.408 0.3922 0.383 8.06%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.73 0.77 0.84 0.82 0.71 0.50 0.51 -
P/RPS 0.52 0.45 0.50 0.47 0.38 0.26 0.26 58.53%
P/EPS 22.81 7.40 6.96 5.49 3.94 5.27 5.43 159.66%
EY 4.38 13.52 14.37 18.22 25.41 18.96 18.43 -61.53%
DY 0.00 9.74 5.95 9.15 0.00 0.18 0.13 -
P/NAPS 0.85 0.89 0.98 0.93 0.81 0.60 0.63 22.03%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 14/12/10 29/09/10 30/06/10 30/03/10 15/12/09 30/09/09 29/06/09 -
Price 0.73 0.75 0.77 0.88 0.75 0.74 0.48 -
P/RPS 0.52 0.44 0.46 0.50 0.40 0.38 0.25 62.72%
P/EPS 22.81 7.20 6.38 5.89 4.16 7.81 5.11 170.36%
EY 4.38 13.88 15.67 16.98 24.05 12.81 19.58 -63.04%
DY 0.00 10.00 6.49 8.52 0.00 0.12 0.14 -
P/NAPS 0.85 0.86 0.90 1.00 0.85 0.89 0.59 27.47%

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