[JAYCORP] QoQ Cumulative Quarter Result on 30-Apr-2010 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 21.12%
YoY- 32.24%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 97,023 48,080 227,414 169,440 116,528 59,426 252,657 -47.07%
PBT 4,441 3,006 18,229 14,361 12,188 6,910 19,293 -62.33%
Tax -1,332 -860 -3,618 -2,599 -1,868 -1,016 -5,457 -60.84%
NP 3,109 2,146 14,611 11,762 10,320 5,894 13,836 -62.93%
-
NP to SH 2,362 1,099 13,924 12,100 9,990 5,740 12,297 -66.60%
-
Tax Rate 29.99% 28.61% 19.85% 18.10% 15.33% 14.70% 28.28% -
Total Cost 93,914 45,934 212,803 157,678 106,208 53,532 238,821 -46.23%
-
Net Worth 113,980 118,142 116,367 114,983 117,686 111,999 107,663 3.86%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - 10,031 5,013 5,015 - 116 -
Div Payout % - - 72.05% 41.44% 50.20% - 0.95% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 113,980 118,142 116,367 114,983 117,686 111,999 107,663 3.86%
NOSH 137,325 137,374 133,756 133,701 133,734 127,272 129,715 3.86%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 3.20% 4.46% 6.42% 6.94% 8.86% 9.92% 5.48% -
ROE 2.07% 0.93% 11.97% 10.52% 8.49% 5.13% 11.42% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 70.65 35.00 170.02 126.73 87.13 46.69 194.78 -49.04%
EPS 1.72 0.80 10.41 9.05 7.47 4.51 9.48 -67.85%
DPS 0.00 0.00 7.50 3.75 3.75 0.00 0.09 -
NAPS 0.83 0.86 0.87 0.86 0.88 0.88 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 133,544
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 36.10 17.89 84.62 63.05 43.36 22.11 94.01 -47.07%
EPS 0.88 0.41 5.18 4.50 3.72 2.14 4.58 -66.60%
DPS 0.00 0.00 3.73 1.87 1.87 0.00 0.04 -
NAPS 0.4241 0.4396 0.433 0.4278 0.4379 0.4167 0.4006 3.86%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.63 0.73 0.77 0.84 0.82 0.71 0.50 -
P/RPS 0.89 2.09 0.45 0.66 0.94 1.52 0.26 126.62%
P/EPS 36.63 91.25 7.40 9.28 10.98 15.74 5.27 262.92%
EY 2.73 1.10 13.52 10.77 9.11 6.35 18.96 -72.43%
DY 0.00 0.00 9.74 4.46 4.57 0.00 0.18 -
P/NAPS 0.76 0.85 0.89 0.98 0.93 0.81 0.60 17.01%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/03/11 14/12/10 29/09/10 30/06/10 30/03/10 15/12/09 30/09/09 -
Price 0.62 0.73 0.75 0.77 0.88 0.75 0.74 -
P/RPS 0.88 2.09 0.44 0.61 1.01 1.61 0.38 74.77%
P/EPS 36.05 91.25 7.20 8.51 11.78 16.63 7.81 176.45%
EY 2.77 1.10 13.88 11.75 8.49 6.01 12.81 -63.87%
DY 0.00 0.00 10.00 4.87 4.26 0.00 0.12 -
P/NAPS 0.75 0.85 0.86 0.90 1.00 0.85 0.89 -10.75%

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