[JAYCORP] QoQ Annualized Quarter Result on 31-Jul-2007 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 18.77%
YoY- 39.84%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 286,330 316,338 325,520 282,937 281,302 258,688 216,696 20.43%
PBT 16,308 15,916 20,532 17,622 13,978 9,890 11,492 26.30%
Tax -3,512 -3,886 -3,880 -4,142 -3,857 -3,142 -3,172 7.03%
NP 12,796 12,030 16,652 13,480 10,121 6,748 8,320 33.27%
-
NP to SH 12,337 12,778 13,732 12,162 10,240 8,392 8,900 24.34%
-
Tax Rate 21.54% 24.42% 18.90% 23.50% 27.59% 31.77% 27.60% -
Total Cost 273,534 304,308 308,868 269,457 271,181 251,940 208,376 19.90%
-
Net Worth 110,028 109,145 109,110 106,235 102,220 99,840 103,009 4.49%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - 5,379 - - - -
Div Payout % - - - 44.23% - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 110,028 109,145 109,110 106,235 102,220 99,840 103,009 4.49%
NOSH 132,564 133,104 133,062 134,475 134,500 134,919 137,345 -2.33%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 4.47% 3.80% 5.12% 4.76% 3.60% 2.61% 3.84% -
ROE 11.21% 11.71% 12.59% 11.45% 10.02% 8.41% 8.64% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 215.99 237.66 244.64 210.40 209.15 191.73 157.77 23.31%
EPS 9.31 9.60 10.32 9.09 7.61 6.22 6.48 27.35%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.82 0.79 0.76 0.74 0.75 6.99%
Adjusted Per Share Value based on latest NOSH - 134,401
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 106.54 117.71 121.12 105.28 104.67 96.26 80.63 20.43%
EPS 4.59 4.75 5.11 4.53 3.81 3.12 3.31 24.37%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.4094 0.4061 0.406 0.3953 0.3804 0.3715 0.3833 4.49%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.64 0.72 0.68 0.75 0.69 0.80 0.73 -
P/RPS 0.30 0.30 0.28 0.36 0.33 0.42 0.46 -24.81%
P/EPS 6.88 7.50 6.59 8.29 9.06 12.86 11.27 -28.05%
EY 14.54 13.33 15.18 12.06 11.03 7.77 8.88 38.96%
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 0.83 0.95 0.91 1.08 0.97 -14.27%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 20/06/08 06/03/08 06/12/07 28/09/07 30/05/07 19/03/07 29/12/06 -
Price 0.63 0.70 0.68 0.66 0.68 0.69 0.81 -
P/RPS 0.29 0.29 0.28 0.31 0.33 0.36 0.51 -31.38%
P/EPS 6.77 7.29 6.59 7.30 8.93 11.09 12.50 -33.58%
EY 14.77 13.71 15.18 13.70 11.20 9.01 8.00 50.55%
DY 0.00 0.00 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.83 0.84 0.89 0.93 1.08 -20.90%

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