[JAYCORP] QoQ Cumulative Quarter Result on 31-Oct-2008 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
15-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Oct-2008 [#1]
Profit Trend
QoQ- -53.18%
YoY- -42.99%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 252,657 189,719 138,176 79,329 283,752 214,748 158,169 36.68%
PBT 19,293 11,918 5,628 2,916 7,487 12,231 7,958 80.56%
Tax -5,457 -1,781 -991 -959 -3,160 -2,634 -1,943 99.18%
NP 13,836 10,137 4,637 1,957 4,327 9,597 6,015 74.34%
-
NP to SH 12,297 9,150 4,600 1,957 4,180 9,253 6,389 54.79%
-
Tax Rate 28.28% 14.94% 17.61% 32.89% 42.21% 21.54% 24.42% -
Total Cost 238,821 179,582 133,539 77,372 279,425 205,151 152,154 35.09%
-
Net Worth 107,663 105,127 105,254 108,573 104,612 110,028 109,145 -0.90%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div 116 64 - - 52 - - -
Div Payout % 0.95% 0.71% - - 1.27% - - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 107,663 105,127 105,254 108,573 104,612 110,028 109,145 -0.90%
NOSH 129,715 129,787 129,943 134,041 132,421 132,564 133,104 -1.70%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 5.48% 5.34% 3.36% 2.47% 1.52% 4.47% 3.80% -
ROE 11.42% 8.70% 4.37% 1.80% 4.00% 8.41% 5.85% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 194.78 146.18 106.34 59.18 214.28 162.00 118.83 39.06%
EPS 9.48 7.05 3.54 1.46 3.16 6.98 4.80 57.47%
DPS 0.09 0.05 0.00 0.00 0.04 0.00 0.00 -
NAPS 0.83 0.81 0.81 0.81 0.79 0.83 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 134,041
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 94.01 70.59 51.41 29.52 105.58 79.91 58.85 36.69%
EPS 4.58 3.40 1.71 0.73 1.56 3.44 2.38 54.77%
DPS 0.04 0.02 0.00 0.00 0.02 0.00 0.00 -
NAPS 0.4006 0.3912 0.3916 0.404 0.3893 0.4094 0.4061 -0.90%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.50 0.51 0.43 0.55 0.68 0.64 0.72 -
P/RPS 0.26 0.35 0.40 0.93 0.32 0.40 0.61 -43.39%
P/EPS 5.27 7.23 12.15 37.67 21.54 9.17 15.00 -50.24%
EY 18.96 13.82 8.23 2.65 4.64 10.91 6.67 100.79%
DY 0.18 0.10 0.00 0.00 0.06 0.00 0.00 -
P/NAPS 0.60 0.63 0.53 0.68 0.86 0.77 0.88 -22.55%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 30/09/09 29/06/09 26/03/09 15/12/08 26/09/08 20/06/08 06/03/08 -
Price 0.74 0.48 0.44 0.51 0.57 0.63 0.70 -
P/RPS 0.38 0.33 0.41 0.86 0.27 0.39 0.59 -25.44%
P/EPS 7.81 6.81 12.43 34.93 18.06 9.03 14.58 -34.06%
EY 12.81 14.69 8.05 2.86 5.54 11.08 6.86 51.69%
DY 0.12 0.10 0.00 0.00 0.07 0.00 0.00 -
P/NAPS 0.89 0.59 0.54 0.63 0.72 0.76 0.85 3.11%

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