[JAYCORP] QoQ Cumulative Quarter Result on 31-Oct-2009 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- -53.32%
YoY- 193.31%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 227,414 169,440 116,528 59,426 252,657 189,719 138,176 39.52%
PBT 18,229 14,361 12,188 6,910 19,293 11,918 5,628 119.38%
Tax -3,618 -2,599 -1,868 -1,016 -5,457 -1,781 -991 137.66%
NP 14,611 11,762 10,320 5,894 13,836 10,137 4,637 115.38%
-
NP to SH 13,924 12,100 9,990 5,740 12,297 9,150 4,600 109.67%
-
Tax Rate 19.85% 18.10% 15.33% 14.70% 28.28% 14.94% 17.61% -
Total Cost 212,803 157,678 106,208 53,532 238,821 179,582 133,539 36.54%
-
Net Worth 116,367 114,983 117,686 111,999 107,663 105,127 105,254 6.94%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div 10,031 5,013 5,015 - 116 64 - -
Div Payout % 72.05% 41.44% 50.20% - 0.95% 0.71% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 116,367 114,983 117,686 111,999 107,663 105,127 105,254 6.94%
NOSH 133,756 133,701 133,734 127,272 129,715 129,787 129,943 1.95%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 6.42% 6.94% 8.86% 9.92% 5.48% 5.34% 3.36% -
ROE 11.97% 10.52% 8.49% 5.13% 11.42% 8.70% 4.37% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 170.02 126.73 87.13 46.69 194.78 146.18 106.34 36.84%
EPS 10.41 9.05 7.47 4.51 9.48 7.05 3.54 105.66%
DPS 7.50 3.75 3.75 0.00 0.09 0.05 0.00 -
NAPS 0.87 0.86 0.88 0.88 0.83 0.81 0.81 4.89%
Adjusted Per Share Value based on latest NOSH - 127,272
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 82.85 61.73 42.45 21.65 92.04 69.11 50.34 39.52%
EPS 5.07 4.41 3.64 2.09 4.48 3.33 1.68 109.25%
DPS 3.65 1.83 1.83 0.00 0.04 0.02 0.00 -
NAPS 0.4239 0.4189 0.4287 0.408 0.3922 0.383 0.3834 6.94%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.77 0.84 0.82 0.71 0.50 0.51 0.43 -
P/RPS 0.45 0.66 0.94 1.52 0.26 0.35 0.40 8.19%
P/EPS 7.40 9.28 10.98 15.74 5.27 7.23 12.15 -28.21%
EY 13.52 10.77 9.11 6.35 18.96 13.82 8.23 39.35%
DY 9.74 4.46 4.57 0.00 0.18 0.10 0.00 -
P/NAPS 0.89 0.98 0.93 0.81 0.60 0.63 0.53 41.41%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 29/09/10 30/06/10 30/03/10 15/12/09 30/09/09 29/06/09 26/03/09 -
Price 0.75 0.77 0.88 0.75 0.74 0.48 0.44 -
P/RPS 0.44 0.61 1.01 1.61 0.38 0.33 0.41 4.83%
P/EPS 7.20 8.51 11.78 16.63 7.81 6.81 12.43 -30.58%
EY 13.88 11.75 8.49 6.01 12.81 14.69 8.05 43.93%
DY 10.00 4.87 4.26 0.00 0.12 0.10 0.00 -
P/NAPS 0.86 0.90 1.00 0.85 0.89 0.59 0.54 36.49%

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