[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2011 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
31-Jul-2011 [#4]
Profit Trend
QoQ- -16.92%
YoY- -81.7%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Revenue 173,095 110,988 51,441 192,059 140,570 97,023 48,080 135.08%
PBT 12,889 6,222 2,275 9,378 5,715 4,441 3,006 164.16%
Tax -2,965 -1,541 -719 -4,645 -1,656 -1,332 -860 128.39%
NP 9,924 4,681 1,556 4,733 4,059 3,109 2,146 177.82%
-
NP to SH 8,116 4,397 1,493 2,548 3,067 2,362 1,099 279.68%
-
Tax Rate 23.00% 24.77% 31.60% 49.53% 28.98% 29.99% 28.61% -
Total Cost 163,171 106,307 49,885 187,326 136,511 93,914 45,934 132.99%
-
Net Worth 118,969 116,431 115,056 113,625 115,012 113,980 118,142 0.46%
Dividend
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Div - - - 2,737 - - - -
Div Payout % - - - 107.46% - - - -
Equity
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Net Worth 118,969 116,431 115,056 113,625 115,012 113,980 118,142 0.46%
NOSH 136,746 136,978 136,972 136,898 136,919 137,325 137,374 -0.30%
Ratio Analysis
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
NP Margin 5.73% 4.22% 3.02% 2.46% 2.89% 3.20% 4.46% -
ROE 6.82% 3.78% 1.30% 2.24% 2.67% 2.07% 0.93% -
Per Share
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 126.58 81.03 37.56 140.29 102.67 70.65 35.00 135.79%
EPS 5.93 3.21 1.09 1.86 2.24 1.72 0.80 280.63%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.87 0.85 0.84 0.83 0.84 0.83 0.86 0.77%
Adjusted Per Share Value based on latest NOSH - 137,027
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
RPS 64.41 41.30 19.14 71.46 52.31 36.10 17.89 135.09%
EPS 3.02 1.64 0.56 0.95 1.14 0.88 0.41 279.03%
DPS 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 0.4427 0.4332 0.4281 0.4228 0.428 0.4241 0.4396 0.47%
Price Multiplier on Financial Quarter End Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 -
Price 0.48 0.47 0.50 0.56 0.62 0.63 0.73 -
P/RPS 0.38 0.58 1.33 0.40 0.60 0.89 2.09 -67.93%
P/EPS 8.09 14.64 45.87 30.09 27.68 36.63 91.25 -80.14%
EY 12.36 6.83 2.18 3.32 3.61 2.73 1.10 402.40%
DY 0.00 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 0.55 0.55 0.60 0.67 0.74 0.76 0.85 -25.20%
Price Multiplier on Announcement Date
30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 CAGR
Date 28/06/12 30/03/12 16/12/11 29/09/11 29/06/11 30/03/11 14/12/10 -
Price 0.46 0.48 0.50 0.51 0.55 0.62 0.73 -
P/RPS 0.36 0.59 1.33 0.36 0.54 0.88 2.09 -69.07%
P/EPS 7.75 14.95 45.87 27.40 24.55 36.05 91.25 -80.70%
EY 12.90 6.69 2.18 3.65 4.07 2.77 1.10 416.95%
DY 0.00 0.00 0.00 3.92 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.60 0.61 0.65 0.75 0.85 -27.03%

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