[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2009 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- 34.39%
YoY- 194.19%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 169,440 116,528 59,426 252,657 189,719 138,176 79,329 66.08%
PBT 14,361 12,188 6,910 19,293 11,918 5,628 2,916 190.31%
Tax -2,599 -1,868 -1,016 -5,457 -1,781 -991 -959 94.73%
NP 11,762 10,320 5,894 13,836 10,137 4,637 1,957 231.65%
-
NP to SH 12,100 9,990 5,740 12,297 9,150 4,600 1,957 237.99%
-
Tax Rate 18.10% 15.33% 14.70% 28.28% 14.94% 17.61% 32.89% -
Total Cost 157,678 106,208 53,532 238,821 179,582 133,539 77,372 60.95%
-
Net Worth 114,983 117,686 111,999 107,663 105,127 105,254 108,573 3.90%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 5,013 5,015 - 116 64 - - -
Div Payout % 41.44% 50.20% - 0.95% 0.71% - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 114,983 117,686 111,999 107,663 105,127 105,254 108,573 3.90%
NOSH 133,701 133,734 127,272 129,715 129,787 129,943 134,041 -0.16%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 6.94% 8.86% 9.92% 5.48% 5.34% 3.36% 2.47% -
ROE 10.52% 8.49% 5.13% 11.42% 8.70% 4.37% 1.80% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 126.73 87.13 46.69 194.78 146.18 106.34 59.18 66.37%
EPS 9.05 7.47 4.51 9.48 7.05 3.54 1.46 238.56%
DPS 3.75 3.75 0.00 0.09 0.05 0.00 0.00 -
NAPS 0.86 0.88 0.88 0.83 0.81 0.81 0.81 4.08%
Adjusted Per Share Value based on latest NOSH - 129,506
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 61.73 42.45 21.65 92.04 69.11 50.34 28.90 66.08%
EPS 4.41 3.64 2.09 4.48 3.33 1.68 0.71 239.03%
DPS 1.83 1.83 0.00 0.04 0.02 0.00 0.00 -
NAPS 0.4189 0.4287 0.408 0.3922 0.383 0.3834 0.3955 3.91%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.84 0.82 0.71 0.50 0.51 0.43 0.55 -
P/RPS 0.66 0.94 1.52 0.26 0.35 0.40 0.93 -20.48%
P/EPS 9.28 10.98 15.74 5.27 7.23 12.15 37.67 -60.80%
EY 10.77 9.11 6.35 18.96 13.82 8.23 2.65 155.32%
DY 4.46 4.57 0.00 0.18 0.10 0.00 0.00 -
P/NAPS 0.98 0.93 0.81 0.60 0.63 0.53 0.68 27.67%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 30/03/10 15/12/09 30/09/09 29/06/09 26/03/09 15/12/08 -
Price 0.77 0.88 0.75 0.74 0.48 0.44 0.51 -
P/RPS 0.61 1.01 1.61 0.38 0.33 0.41 0.86 -20.51%
P/EPS 8.51 11.78 16.63 7.81 6.81 12.43 34.93 -61.09%
EY 11.75 8.49 6.01 12.81 14.69 8.05 2.86 157.18%
DY 4.87 4.26 0.00 0.12 0.10 0.00 0.00 -
P/NAPS 0.90 1.00 0.85 0.89 0.59 0.54 0.63 26.92%

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