[JAYCORP] QoQ Quarter Result on 31-Jan-2010 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Jan-2010 [#2]
Profit Trend
QoQ- -25.96%
YoY- 57.93%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 48,080 57,974 52,912 57,102 59,426 62,938 51,543 -4.51%
PBT 3,006 3,868 2,173 5,278 6,910 7,375 6,290 -38.79%
Tax -860 -1,019 -731 -852 -1,016 -3,676 -790 5.80%
NP 2,146 2,849 1,442 4,426 5,894 3,699 5,500 -46.51%
-
NP to SH 1,099 1,824 2,110 4,250 5,740 3,147 4,550 -61.11%
-
Tax Rate 28.61% 26.34% 33.64% 16.14% 14.70% 49.84% 12.56% -
Total Cost 45,934 55,125 51,470 52,676 53,532 59,239 46,043 -0.15%
-
Net Worth 118,142 116,682 114,848 117,610 111,999 107,490 104,999 8.15%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - 5,029 - 5,011 - 51 - -
Div Payout % - 275.74% - 117.92% - 1.65% - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 118,142 116,682 114,848 117,610 111,999 107,490 104,999 8.15%
NOSH 137,374 134,117 133,544 133,647 127,272 129,506 129,629 3.93%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 4.46% 4.91% 2.73% 7.75% 9.92% 5.88% 10.67% -
ROE 0.93% 1.56% 1.84% 3.61% 5.13% 2.93% 4.33% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 35.00 43.23 39.62 42.73 46.69 48.60 39.76 -8.12%
EPS 0.80 1.36 1.58 3.18 4.51 2.43 3.51 -62.58%
DPS 0.00 3.75 0.00 3.75 0.00 0.04 0.00 -
NAPS 0.86 0.87 0.86 0.88 0.88 0.83 0.81 4.06%
Adjusted Per Share Value based on latest NOSH - 133,647
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 17.52 21.12 19.28 20.80 21.65 22.93 18.78 -4.51%
EPS 0.40 0.66 0.77 1.55 2.09 1.15 1.66 -61.17%
DPS 0.00 1.83 0.00 1.83 0.00 0.02 0.00 -
NAPS 0.4304 0.4251 0.4184 0.4285 0.408 0.3916 0.3825 8.16%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.73 0.77 0.84 0.82 0.71 0.50 0.51 -
P/RPS 2.09 1.78 2.12 1.92 1.52 1.03 1.28 38.53%
P/EPS 91.25 56.62 53.16 25.79 15.74 20.58 14.53 239.25%
EY 1.10 1.77 1.88 3.88 6.35 4.86 6.88 -70.44%
DY 0.00 4.87 0.00 4.57 0.00 0.08 0.00 -
P/NAPS 0.85 0.89 0.98 0.93 0.81 0.60 0.63 22.03%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 14/12/10 29/09/10 30/06/10 30/03/10 15/12/09 30/09/09 29/06/09 -
Price 0.73 0.75 0.77 0.88 0.75 0.74 0.48 -
P/RPS 2.09 1.74 1.94 2.06 1.61 1.52 1.21 43.81%
P/EPS 91.25 55.15 48.73 27.67 16.63 30.45 13.68 253.12%
EY 1.10 1.81 2.05 3.61 6.01 3.28 7.31 -71.61%
DY 0.00 5.00 0.00 4.26 0.00 0.05 0.00 -
P/NAPS 0.85 0.86 0.90 1.00 0.85 0.89 0.59 27.47%

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