[JAYCORP] QoQ Quarter Result on 31-Jan-2009 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 37.51%
YoY- -8.96%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 59,426 62,938 51,543 58,847 79,329 69,004 56,579 3.31%
PBT 6,910 7,375 6,290 2,712 2,916 -7,850 4,273 37.65%
Tax -1,016 -3,676 -790 -32 -959 -527 -691 29.21%
NP 5,894 3,699 5,500 2,680 1,957 -8,377 3,582 39.25%
-
NP to SH 5,740 3,147 4,550 2,691 1,957 -6,658 2,864 58.76%
-
Tax Rate 14.70% 49.84% 12.56% 1.18% 32.89% - 16.17% -
Total Cost 53,532 59,239 46,043 56,167 77,372 77,381 52,997 0.67%
-
Net Worth 111,999 107,490 104,999 105,300 108,573 106,064 110,051 1.17%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - 51 - 65 - 53 - -
Div Payout % - 1.65% - 2.42% - 0.00% - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 111,999 107,490 104,999 105,300 108,573 106,064 110,051 1.17%
NOSH 127,272 129,506 129,629 130,000 134,041 132,580 132,592 -2.68%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 9.92% 5.88% 10.67% 4.55% 2.47% -12.14% 6.33% -
ROE 5.13% 2.93% 4.33% 2.56% 1.80% -6.28% 2.60% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 46.69 48.60 39.76 45.27 59.18 52.05 42.67 6.16%
EPS 4.51 2.43 3.51 2.07 1.46 -5.03 2.16 63.14%
DPS 0.00 0.04 0.00 0.05 0.00 0.04 0.00 -
NAPS 0.88 0.83 0.81 0.81 0.81 0.80 0.83 3.96%
Adjusted Per Share Value based on latest NOSH - 130,000
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 21.65 22.93 18.78 21.44 28.90 25.14 20.61 3.32%
EPS 2.09 1.15 1.66 0.98 0.71 -2.43 1.04 59.04%
DPS 0.00 0.02 0.00 0.02 0.00 0.02 0.00 -
NAPS 0.408 0.3916 0.3825 0.3836 0.3955 0.3864 0.4009 1.17%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.71 0.50 0.51 0.43 0.55 0.68 0.64 -
P/RPS 1.52 1.03 1.28 0.95 0.93 1.31 1.50 0.88%
P/EPS 15.74 20.58 14.53 20.77 37.67 -13.54 29.63 -34.33%
EY 6.35 4.86 6.88 4.81 2.65 -7.39 3.38 52.08%
DY 0.00 0.08 0.00 0.12 0.00 0.06 0.00 -
P/NAPS 0.81 0.60 0.63 0.53 0.68 0.85 0.77 3.42%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 30/09/09 29/06/09 26/03/09 15/12/08 26/09/08 20/06/08 -
Price 0.75 0.74 0.48 0.44 0.51 0.57 0.63 -
P/RPS 1.61 1.52 1.21 0.97 0.86 1.10 1.48 5.75%
P/EPS 16.63 30.45 13.68 21.26 34.93 -11.35 29.17 -31.17%
EY 6.01 3.28 7.31 4.70 2.86 -8.81 3.43 45.19%
DY 0.00 0.05 0.00 0.11 0.00 0.07 0.00 -
P/NAPS 0.85 0.89 0.59 0.54 0.63 0.71 0.76 7.72%

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