[JAYCORP] QoQ Cumulative Quarter Result on 30-Apr-2009 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 98.91%
YoY- -1.11%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 116,528 59,426 252,657 189,719 138,176 79,329 283,752 -44.66%
PBT 12,188 6,910 19,293 11,918 5,628 2,916 7,487 38.26%
Tax -1,868 -1,016 -5,457 -1,781 -991 -959 -3,160 -29.49%
NP 10,320 5,894 13,836 10,137 4,637 1,957 4,327 78.22%
-
NP to SH 9,990 5,740 12,297 9,150 4,600 1,957 4,180 78.47%
-
Tax Rate 15.33% 14.70% 28.28% 14.94% 17.61% 32.89% 42.21% -
Total Cost 106,208 53,532 238,821 179,582 133,539 77,372 279,425 -47.43%
-
Net Worth 117,686 111,999 107,663 105,127 105,254 108,573 104,612 8.14%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 5,015 - 116 64 - - 52 1985.59%
Div Payout % 50.20% - 0.95% 0.71% - - 1.27% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 117,686 111,999 107,663 105,127 105,254 108,573 104,612 8.14%
NOSH 133,734 127,272 129,715 129,787 129,943 134,041 132,421 0.65%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 8.86% 9.92% 5.48% 5.34% 3.36% 2.47% 1.52% -
ROE 8.49% 5.13% 11.42% 8.70% 4.37% 1.80% 4.00% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 87.13 46.69 194.78 146.18 106.34 59.18 214.28 -45.02%
EPS 7.47 4.51 9.48 7.05 3.54 1.46 3.16 77.17%
DPS 3.75 0.00 0.09 0.05 0.00 0.00 0.04 1946.70%
NAPS 0.88 0.88 0.83 0.81 0.81 0.81 0.79 7.43%
Adjusted Per Share Value based on latest NOSH - 129,629
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 42.45 21.65 92.04 69.11 50.34 28.90 103.37 -44.66%
EPS 3.64 2.09 4.48 3.33 1.68 0.71 1.52 78.70%
DPS 1.83 0.00 0.04 0.02 0.00 0.00 0.02 1913.91%
NAPS 0.4287 0.408 0.3922 0.383 0.3834 0.3955 0.3811 8.13%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.82 0.71 0.50 0.51 0.43 0.55 0.68 -
P/RPS 0.94 1.52 0.26 0.35 0.40 0.93 0.32 104.70%
P/EPS 10.98 15.74 5.27 7.23 12.15 37.67 21.54 -36.10%
EY 9.11 6.35 18.96 13.82 8.23 2.65 4.64 56.60%
DY 4.57 0.00 0.18 0.10 0.00 0.00 0.06 1682.71%
P/NAPS 0.93 0.81 0.60 0.63 0.53 0.68 0.86 5.34%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 15/12/09 30/09/09 29/06/09 26/03/09 15/12/08 26/09/08 -
Price 0.88 0.75 0.74 0.48 0.44 0.51 0.57 -
P/RPS 1.01 1.61 0.38 0.33 0.41 0.86 0.27 140.39%
P/EPS 11.78 16.63 7.81 6.81 12.43 34.93 18.06 -24.72%
EY 8.49 6.01 12.81 14.69 8.05 2.86 5.54 32.81%
DY 4.26 0.00 0.12 0.10 0.00 0.00 0.07 1435.64%
P/NAPS 1.00 0.85 0.89 0.59 0.54 0.63 0.72 24.40%

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