[JAYCORP] QoQ Cumulative Quarter Result on 31-Oct-2007 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
06-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -71.77%
YoY- 54.29%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 283,752 214,748 158,169 81,380 282,937 210,977 129,344 68.91%
PBT 7,487 12,231 7,958 5,133 17,622 10,484 4,945 31.88%
Tax -3,160 -2,634 -1,943 -970 -4,142 -2,893 -1,571 59.41%
NP 4,327 9,597 6,015 4,163 13,480 7,591 3,374 18.05%
-
NP to SH 4,180 9,253 6,389 3,433 12,162 7,680 4,196 -0.25%
-
Tax Rate 42.21% 21.54% 24.42% 18.90% 23.50% 27.59% 31.77% -
Total Cost 279,425 205,151 152,154 77,217 269,457 203,386 125,970 70.16%
-
Net Worth 104,612 110,028 109,145 109,110 106,235 102,220 99,840 3.16%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div 52 - - - 5,379 - - -
Div Payout % 1.27% - - - 44.23% - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 104,612 110,028 109,145 109,110 106,235 102,220 99,840 3.16%
NOSH 132,421 132,564 133,104 133,062 134,475 134,500 134,919 -1.23%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 1.52% 4.47% 3.80% 5.12% 4.76% 3.60% 2.61% -
ROE 4.00% 8.41% 5.85% 3.15% 11.45% 7.51% 4.20% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 214.28 162.00 118.83 61.16 210.40 156.86 95.87 71.03%
EPS 3.16 6.98 4.80 2.58 9.09 5.71 3.11 1.06%
DPS 0.04 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.79 0.83 0.82 0.82 0.79 0.76 0.74 4.45%
Adjusted Per Share Value based on latest NOSH - 133,062
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 103.37 78.23 57.62 29.65 103.07 76.86 47.12 68.91%
EPS 1.52 3.37 2.33 1.25 4.43 2.80 1.53 -0.43%
DPS 0.02 0.00 0.00 0.00 1.96 0.00 0.00 -
NAPS 0.3811 0.4008 0.3976 0.3975 0.387 0.3724 0.3637 3.16%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.68 0.64 0.72 0.68 0.75 0.69 0.80 -
P/RPS 0.32 0.40 0.61 1.11 0.36 0.44 0.83 -47.05%
P/EPS 21.54 9.17 15.00 26.36 8.29 12.08 25.72 -11.16%
EY 4.64 10.91 6.67 3.79 12.06 8.28 3.89 12.48%
DY 0.06 0.00 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 0.86 0.77 0.88 0.83 0.95 0.91 1.08 -14.10%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 26/09/08 20/06/08 06/03/08 06/12/07 28/09/07 30/05/07 19/03/07 -
Price 0.57 0.63 0.70 0.68 0.66 0.68 0.69 -
P/RPS 0.27 0.39 0.59 1.11 0.31 0.43 0.72 -48.02%
P/EPS 18.06 9.03 14.58 26.36 7.30 11.91 22.19 -12.83%
EY 5.54 11.08 6.86 3.79 13.70 8.40 4.51 14.71%
DY 0.07 0.00 0.00 0.00 6.06 0.00 0.00 -
P/NAPS 0.72 0.76 0.85 0.83 0.84 0.89 0.93 -15.69%

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