[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2007 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 58.36%
YoY- 39.84%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 214,748 158,169 81,380 282,937 210,977 129,344 54,174 150.68%
PBT 12,231 7,958 5,133 17,622 10,484 4,945 2,873 162.90%
Tax -2,634 -1,943 -970 -4,142 -2,893 -1,571 -793 122.78%
NP 9,597 6,015 4,163 13,480 7,591 3,374 2,080 177.40%
-
NP to SH 9,253 6,389 3,433 12,162 7,680 4,196 2,225 158.82%
-
Tax Rate 21.54% 24.42% 18.90% 23.50% 27.59% 31.77% 27.60% -
Total Cost 205,151 152,154 77,217 269,457 203,386 125,970 52,094 149.58%
-
Net Worth 110,028 109,145 109,110 106,235 102,220 99,840 103,009 4.49%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div - - - 5,379 - - - -
Div Payout % - - - 44.23% - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 110,028 109,145 109,110 106,235 102,220 99,840 103,009 4.49%
NOSH 132,564 133,104 133,062 134,475 134,500 134,919 137,345 -2.33%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 4.47% 3.80% 5.12% 4.76% 3.60% 2.61% 3.84% -
ROE 8.41% 5.85% 3.15% 11.45% 7.51% 4.20% 2.16% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 162.00 118.83 61.16 210.40 156.86 95.87 39.44 156.70%
EPS 6.98 4.80 2.58 9.09 5.71 3.11 1.62 165.02%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.82 0.79 0.76 0.74 0.75 6.99%
Adjusted Per Share Value based on latest NOSH - 134,401
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 79.91 58.85 30.28 105.28 78.50 48.13 20.16 150.67%
EPS 3.44 2.38 1.28 4.53 2.86 1.56 0.83 158.24%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.4094 0.4061 0.406 0.3953 0.3804 0.3715 0.3833 4.49%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 -
Price 0.64 0.72 0.68 0.75 0.69 0.80 0.73 -
P/RPS 0.40 0.61 1.11 0.36 0.44 0.83 1.85 -64.00%
P/EPS 9.17 15.00 26.36 8.29 12.08 25.72 45.06 -65.43%
EY 10.91 6.67 3.79 12.06 8.28 3.89 2.22 189.33%
DY 0.00 0.00 0.00 5.33 0.00 0.00 0.00 -
P/NAPS 0.77 0.88 0.83 0.95 0.91 1.08 0.97 -14.27%
Price Multiplier on Announcement Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 20/06/08 06/03/08 06/12/07 28/09/07 30/05/07 19/03/07 29/12/06 -
Price 0.63 0.70 0.68 0.66 0.68 0.69 0.81 -
P/RPS 0.39 0.59 1.11 0.31 0.43 0.72 2.05 -66.95%
P/EPS 9.03 14.58 26.36 7.30 11.91 22.19 50.00 -68.08%
EY 11.08 6.86 3.79 13.70 8.40 4.51 2.00 213.41%
DY 0.00 0.00 0.00 6.06 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.83 0.84 0.89 0.93 1.08 -20.90%

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