[JAYCORP] QoQ Cumulative Quarter Result on 30-Apr-2006 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 27.81%
YoY- -1.89%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Revenue 129,344 54,174 23,108 175,551 119,486 50,902 190,249 -22.62%
PBT 4,945 2,873 11,276 10,920 8,906 3,876 14,963 -52.10%
Tax -1,571 -793 -2,800 -2,231 -1,488 -744 -4,444 -49.90%
NP 3,374 2,080 8,476 8,689 7,418 3,132 10,519 -53.04%
-
NP to SH 4,196 2,225 8,697 9,448 7,392 2,906 10,519 -45.72%
-
Tax Rate 31.77% 27.60% 24.83% 20.43% 16.71% 19.20% 29.70% -
Total Cost 125,970 52,094 14,632 166,862 112,068 47,770 179,730 -21.04%
-
Net Worth 99,840 103,009 100,041 100,247 0 0 94,643 3.61%
Dividend
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Div - - 5,481 - - 5,484 3,380 -
Div Payout % - - 63.03% - - 188.75% 32.13% -
Equity
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Net Worth 99,840 103,009 100,041 100,247 0 0 94,643 3.61%
NOSH 134,919 137,345 137,043 137,325 137,127 137,123 135,205 -0.14%
Ratio Analysis
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
NP Margin 2.61% 3.84% 36.68% 4.95% 6.21% 6.15% 5.53% -
ROE 4.20% 2.16% 8.69% 9.42% 0.00% 0.00% 11.11% -
Per Share
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 95.87 39.44 16.86 127.84 87.13 37.12 140.71 -22.51%
EPS 3.11 1.62 6.42 6.88 5.43 2.40 7.78 -45.64%
DPS 0.00 0.00 4.00 0.00 0.00 4.00 2.50 -
NAPS 0.74 0.75 0.73 0.73 0.00 0.00 0.70 3.76%
Adjusted Per Share Value based on latest NOSH - 137,121
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
RPS 47.12 19.74 8.42 63.95 43.53 18.54 69.31 -22.62%
EPS 1.53 0.81 3.17 3.44 2.69 1.06 3.83 -45.66%
DPS 0.00 0.00 2.00 0.00 0.00 2.00 1.23 -
NAPS 0.3637 0.3753 0.3645 0.3652 0.00 0.00 0.3448 3.61%
Price Multiplier on Financial Quarter End Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 29/07/05 -
Price 0.80 0.73 0.70 0.74 0.75 0.75 0.77 -
P/RPS 0.83 1.85 4.15 0.58 0.86 2.02 0.55 31.46%
P/EPS 25.72 45.06 11.03 10.76 13.91 35.39 9.90 88.65%
EY 3.89 2.22 9.07 9.30 7.19 2.83 10.10 -46.97%
DY 0.00 0.00 5.71 0.00 0.00 5.33 3.25 -
P/NAPS 1.08 0.97 0.96 1.01 0.00 0.00 1.10 -1.21%
Price Multiplier on Announcement Date
31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 31/07/05 CAGR
Date 19/03/07 29/12/06 02/10/06 14/06/06 30/03/06 16/12/05 30/09/05 -
Price 0.69 0.81 0.75 0.71 0.72 0.70 0.75 -
P/RPS 0.72 2.05 4.45 0.56 0.83 1.89 0.53 22.59%
P/EPS 22.19 50.00 11.82 10.32 13.36 33.03 9.64 74.07%
EY 4.51 2.00 8.46 9.69 7.49 3.03 10.37 -42.51%
DY 0.00 0.00 5.33 0.00 0.00 5.71 3.33 -
P/NAPS 0.93 1.08 1.03 0.97 0.00 0.00 1.07 -8.90%

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