[JAYCORP] QoQ Quarter Result on 30-Apr-2010 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- -50.35%
YoY- -53.63%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 50,041 48,080 57,974 52,912 57,102 59,426 62,938 -14.14%
PBT 1,435 3,006 3,868 2,173 5,278 6,910 7,375 -66.32%
Tax -472 -860 -1,019 -731 -852 -1,016 -3,676 -74.45%
NP 963 2,146 2,849 1,442 4,426 5,894 3,699 -59.12%
-
NP to SH 1,263 1,099 1,824 2,110 4,250 5,740 3,147 -45.50%
-
Tax Rate 32.89% 28.61% 26.34% 33.64% 16.14% 14.70% 49.84% -
Total Cost 49,078 45,934 55,125 51,470 52,676 53,532 59,239 -11.75%
-
Net Worth 113,944 118,142 116,682 114,848 117,610 111,999 107,490 3.95%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - 5,029 - 5,011 - 51 -
Div Payout % - - 275.74% - 117.92% - 1.65% -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 113,944 118,142 116,682 114,848 117,610 111,999 107,490 3.95%
NOSH 137,282 137,374 134,117 133,544 133,647 127,272 129,506 3.95%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 1.92% 4.46% 4.91% 2.73% 7.75% 9.92% 5.88% -
ROE 1.11% 0.93% 1.56% 1.84% 3.61% 5.13% 2.93% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 36.45 35.00 43.23 39.62 42.73 46.69 48.60 -17.40%
EPS 0.92 0.80 1.36 1.58 3.18 4.51 2.43 -47.57%
DPS 0.00 0.00 3.75 0.00 3.75 0.00 0.04 -
NAPS 0.83 0.86 0.87 0.86 0.88 0.88 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 133,544
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 18.23 17.52 21.12 19.28 20.80 21.65 22.93 -14.14%
EPS 0.46 0.40 0.66 0.77 1.55 2.09 1.15 -45.62%
DPS 0.00 0.00 1.83 0.00 1.83 0.00 0.02 -
NAPS 0.4151 0.4304 0.4251 0.4184 0.4285 0.408 0.3916 3.95%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.63 0.73 0.77 0.84 0.82 0.71 0.50 -
P/RPS 1.73 2.09 1.78 2.12 1.92 1.52 1.03 41.16%
P/EPS 68.48 91.25 56.62 53.16 25.79 15.74 20.58 122.39%
EY 1.46 1.10 1.77 1.88 3.88 6.35 4.86 -55.04%
DY 0.00 0.00 4.87 0.00 4.57 0.00 0.08 -
P/NAPS 0.76 0.85 0.89 0.98 0.93 0.81 0.60 17.01%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 30/03/11 14/12/10 29/09/10 30/06/10 30/03/10 15/12/09 30/09/09 -
Price 0.62 0.73 0.75 0.77 0.88 0.75 0.74 -
P/RPS 1.70 2.09 1.74 1.94 2.06 1.61 1.52 7.72%
P/EPS 67.39 91.25 55.15 48.73 27.67 16.63 30.45 69.58%
EY 1.48 1.10 1.81 2.05 3.61 6.01 3.28 -41.08%
DY 0.00 0.00 5.00 0.00 4.26 0.00 0.05 -
P/NAPS 0.75 0.85 0.86 0.90 1.00 0.85 0.89 -10.75%

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