[JAYCORP] QoQ Cumulative Quarter Result on 31-Jan-2010 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- 74.04%
YoY- 117.17%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 48,080 227,414 169,440 116,528 59,426 252,657 189,719 -59.85%
PBT 3,006 18,229 14,361 12,188 6,910 19,293 11,918 -59.97%
Tax -860 -3,618 -2,599 -1,868 -1,016 -5,457 -1,781 -38.36%
NP 2,146 14,611 11,762 10,320 5,894 13,836 10,137 -64.37%
-
NP to SH 1,099 13,924 12,100 9,990 5,740 12,297 9,150 -75.56%
-
Tax Rate 28.61% 19.85% 18.10% 15.33% 14.70% 28.28% 14.94% -
Total Cost 45,934 212,803 157,678 106,208 53,532 238,821 179,582 -59.60%
-
Net Worth 118,142 116,367 114,983 117,686 111,999 107,663 105,127 8.06%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 10,031 5,013 5,015 - 116 64 -
Div Payout % - 72.05% 41.44% 50.20% - 0.95% 0.71% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 118,142 116,367 114,983 117,686 111,999 107,663 105,127 8.06%
NOSH 137,374 133,756 133,701 133,734 127,272 129,715 129,787 3.84%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 4.46% 6.42% 6.94% 8.86% 9.92% 5.48% 5.34% -
ROE 0.93% 11.97% 10.52% 8.49% 5.13% 11.42% 8.70% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 35.00 170.02 126.73 87.13 46.69 194.78 146.18 -61.34%
EPS 0.80 10.41 9.05 7.47 4.51 9.48 7.05 -76.46%
DPS 0.00 7.50 3.75 3.75 0.00 0.09 0.05 -
NAPS 0.86 0.87 0.86 0.88 0.88 0.83 0.81 4.06%
Adjusted Per Share Value based on latest NOSH - 133,647
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 17.52 82.85 61.73 42.45 21.65 92.04 69.11 -59.84%
EPS 0.40 5.07 4.41 3.64 2.09 4.48 3.33 -75.56%
DPS 0.00 3.65 1.83 1.83 0.00 0.04 0.02 -
NAPS 0.4304 0.4239 0.4189 0.4287 0.408 0.3922 0.383 8.06%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.73 0.77 0.84 0.82 0.71 0.50 0.51 -
P/RPS 2.09 0.45 0.66 0.94 1.52 0.26 0.35 228.07%
P/EPS 91.25 7.40 9.28 10.98 15.74 5.27 7.23 439.58%
EY 1.10 13.52 10.77 9.11 6.35 18.96 13.82 -81.41%
DY 0.00 9.74 4.46 4.57 0.00 0.18 0.10 -
P/NAPS 0.85 0.89 0.98 0.93 0.81 0.60 0.63 22.03%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 14/12/10 29/09/10 30/06/10 30/03/10 15/12/09 30/09/09 29/06/09 -
Price 0.73 0.75 0.77 0.88 0.75 0.74 0.48 -
P/RPS 2.09 0.44 0.61 1.01 1.61 0.38 0.33 241.16%
P/EPS 91.25 7.20 8.51 11.78 16.63 7.81 6.81 461.48%
EY 1.10 13.88 11.75 8.49 6.01 12.81 14.69 -82.15%
DY 0.00 10.00 4.87 4.26 0.00 0.12 0.10 -
P/NAPS 0.85 0.86 0.90 1.00 0.85 0.89 0.59 27.47%

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