[JAYCORP] QoQ Annualized Quarter Result on 31-Oct-2007 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
06-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 12.91%
YoY- 54.29%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 283,752 286,330 316,338 325,520 282,937 281,302 258,688 6.36%
PBT 7,487 16,308 15,916 20,532 17,622 13,978 9,890 -16.95%
Tax -3,160 -3,512 -3,886 -3,880 -4,142 -3,857 -3,142 0.38%
NP 4,327 12,796 12,030 16,652 13,480 10,121 6,748 -25.65%
-
NP to SH 4,180 12,337 12,778 13,732 12,162 10,240 8,392 -37.19%
-
Tax Rate 42.21% 21.54% 24.42% 18.90% 23.50% 27.59% 31.77% -
Total Cost 279,425 273,534 304,308 308,868 269,457 271,181 251,940 7.15%
-
Net Worth 104,612 110,028 109,145 109,110 106,235 102,220 99,840 3.16%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 52 - - - 5,379 - - -
Div Payout % 1.27% - - - 44.23% - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 104,612 110,028 109,145 109,110 106,235 102,220 99,840 3.16%
NOSH 132,421 132,564 133,104 133,062 134,475 134,500 134,919 -1.23%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 1.52% 4.47% 3.80% 5.12% 4.76% 3.60% 2.61% -
ROE 4.00% 11.21% 11.71% 12.59% 11.45% 10.02% 8.41% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 214.28 215.99 237.66 244.64 210.40 209.15 191.73 7.70%
EPS 3.16 9.31 9.60 10.32 9.09 7.61 6.22 -36.35%
DPS 0.04 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.79 0.83 0.82 0.82 0.79 0.76 0.74 4.45%
Adjusted Per Share Value based on latest NOSH - 133,062
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 105.58 106.54 117.71 121.12 105.28 104.67 96.26 6.36%
EPS 1.56 4.59 4.75 5.11 4.53 3.81 3.12 -37.03%
DPS 0.02 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.3893 0.4094 0.4061 0.406 0.3953 0.3804 0.3715 3.17%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.68 0.64 0.72 0.68 0.75 0.69 0.80 -
P/RPS 0.32 0.30 0.30 0.28 0.36 0.33 0.42 -16.59%
P/EPS 21.54 6.88 7.50 6.59 8.29 9.06 12.86 41.08%
EY 4.64 14.54 13.33 15.18 12.06 11.03 7.77 -29.10%
DY 0.06 0.00 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 0.86 0.77 0.88 0.83 0.95 0.91 1.08 -14.10%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 20/06/08 06/03/08 06/12/07 28/09/07 30/05/07 19/03/07 -
Price 0.57 0.63 0.70 0.68 0.66 0.68 0.69 -
P/RPS 0.27 0.29 0.29 0.28 0.31 0.33 0.36 -17.46%
P/EPS 18.06 6.77 7.29 6.59 7.30 8.93 11.09 38.45%
EY 5.54 14.77 13.71 15.18 13.70 11.20 9.01 -27.71%
DY 0.07 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 0.72 0.76 0.85 0.83 0.84 0.89 0.93 -15.69%

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