[JAYCORP] QoQ Quarter Result on 31-Jul-2009 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -30.84%
YoY- 147.27%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 52,912 57,102 59,426 62,938 51,543 58,847 79,329 -23.71%
PBT 2,173 5,278 6,910 7,375 6,290 2,712 2,916 -17.84%
Tax -731 -852 -1,016 -3,676 -790 -32 -959 -16.59%
NP 1,442 4,426 5,894 3,699 5,500 2,680 1,957 -18.46%
-
NP to SH 2,110 4,250 5,740 3,147 4,550 2,691 1,957 5.16%
-
Tax Rate 33.64% 16.14% 14.70% 49.84% 12.56% 1.18% 32.89% -
Total Cost 51,470 52,676 53,532 59,239 46,043 56,167 77,372 -23.85%
-
Net Worth 114,848 117,610 111,999 107,490 104,999 105,300 108,573 3.82%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div - 5,011 - 51 - 65 - -
Div Payout % - 117.92% - 1.65% - 2.42% - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 114,848 117,610 111,999 107,490 104,999 105,300 108,573 3.82%
NOSH 133,544 133,647 127,272 129,506 129,629 130,000 134,041 -0.24%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 2.73% 7.75% 9.92% 5.88% 10.67% 4.55% 2.47% -
ROE 1.84% 3.61% 5.13% 2.93% 4.33% 2.56% 1.80% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 39.62 42.73 46.69 48.60 39.76 45.27 59.18 -23.52%
EPS 1.58 3.18 4.51 2.43 3.51 2.07 1.46 5.42%
DPS 0.00 3.75 0.00 0.04 0.00 0.05 0.00 -
NAPS 0.86 0.88 0.88 0.83 0.81 0.81 0.81 4.08%
Adjusted Per Share Value based on latest NOSH - 129,506
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 19.69 21.25 22.11 23.42 19.18 21.90 29.52 -23.71%
EPS 0.79 1.58 2.14 1.17 1.69 1.00 0.73 5.42%
DPS 0.00 1.86 0.00 0.02 0.00 0.02 0.00 -
NAPS 0.4273 0.4376 0.4167 0.40 0.3907 0.3918 0.404 3.81%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.84 0.82 0.71 0.50 0.51 0.43 0.55 -
P/RPS 2.12 1.92 1.52 1.03 1.28 0.95 0.93 73.46%
P/EPS 53.16 25.79 15.74 20.58 14.53 20.77 37.67 25.89%
EY 1.88 3.88 6.35 4.86 6.88 4.81 2.65 -20.50%
DY 0.00 4.57 0.00 0.08 0.00 0.12 0.00 -
P/NAPS 0.98 0.93 0.81 0.60 0.63 0.53 0.68 27.67%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/06/10 30/03/10 15/12/09 30/09/09 29/06/09 26/03/09 15/12/08 -
Price 0.77 0.88 0.75 0.74 0.48 0.44 0.51 -
P/RPS 1.94 2.06 1.61 1.52 1.21 0.97 0.86 72.25%
P/EPS 48.73 27.67 16.63 30.45 13.68 21.26 34.93 24.92%
EY 2.05 3.61 6.01 3.28 7.31 4.70 2.86 -19.95%
DY 0.00 4.26 0.00 0.05 0.00 0.11 0.00 -
P/NAPS 0.90 1.00 0.85 0.89 0.59 0.54 0.63 26.92%

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