[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2005 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jul-2005 [#4]
Profit Trend
QoQ- 9.23%
YoY- 11.81%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 175,551 119,486 50,902 190,249 142,565 87,835 43,779 153.04%
PBT 10,920 8,906 3,876 14,963 12,060 7,460 3,613 109.46%
Tax -2,231 -1,488 -744 -4,444 -2,430 -1,511 -785 101.02%
NP 8,689 7,418 3,132 10,519 9,630 5,949 2,828 111.78%
-
NP to SH 9,448 7,392 2,906 10,519 9,630 5,949 2,828 123.97%
-
Tax Rate 20.43% 16.71% 19.20% 29.70% 20.15% 20.25% 21.73% -
Total Cost 166,862 112,068 47,770 179,730 132,935 81,886 40,951 155.76%
-
Net Worth 100,247 0 0 94,643 93,282 87,287 87,098 9.85%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div - - 5,484 3,380 3,429 3,357 - -
Div Payout % - - 188.75% 32.13% 35.61% 56.43% - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 100,247 0 0 94,643 93,282 87,287 87,098 9.85%
NOSH 137,325 137,127 137,123 135,205 137,179 134,288 107,528 17.76%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 4.95% 6.21% 6.15% 5.53% 6.75% 6.77% 6.46% -
ROE 9.42% 0.00% 0.00% 11.11% 10.32% 6.82% 3.25% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 127.84 87.13 37.12 140.71 103.93 65.41 40.71 114.89%
EPS 6.88 5.43 2.40 7.78 7.02 4.43 2.63 90.18%
DPS 0.00 0.00 4.00 2.50 2.50 2.50 0.00 -
NAPS 0.73 0.00 0.00 0.70 0.68 0.65 0.81 -6.71%
Adjusted Per Share Value based on latest NOSH - 134,696
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 63.95 43.53 18.54 69.31 51.94 32.00 15.95 153.02%
EPS 3.44 2.69 1.06 3.83 3.51 2.17 1.03 123.92%
DPS 0.00 0.00 2.00 1.23 1.25 1.22 0.00 -
NAPS 0.3652 0.00 0.00 0.3448 0.3398 0.318 0.3173 9.85%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.74 0.75 0.75 0.77 0.78 0.94 1.20 -
P/RPS 0.58 0.86 2.02 0.55 0.75 1.44 2.95 -66.28%
P/EPS 10.76 13.91 35.39 9.90 11.11 21.22 45.63 -61.93%
EY 9.30 7.19 2.83 10.10 9.00 4.71 2.19 162.93%
DY 0.00 0.00 5.33 3.25 3.21 2.66 0.00 -
P/NAPS 1.01 0.00 0.00 1.10 1.15 1.45 1.48 -22.54%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 14/06/06 30/03/06 16/12/05 30/09/05 20/06/05 21/03/05 15/12/04 -
Price 0.71 0.72 0.70 0.75 0.80 0.90 1.37 -
P/RPS 0.56 0.83 1.89 0.53 0.77 1.38 3.36 -69.81%
P/EPS 10.32 13.36 33.03 9.64 11.40 20.32 52.09 -66.11%
EY 9.69 7.49 3.03 10.37 8.78 4.92 1.92 195.10%
DY 0.00 0.00 5.71 3.33 3.13 2.78 0.00 -
P/NAPS 0.97 0.00 0.00 1.07 1.18 1.38 1.69 -31.00%

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