[JAYCORP] QoQ TTM Result on 30-Apr-2009 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 209.18%
YoY- -82.77%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 231,009 232,754 252,657 258,723 263,759 281,480 283,531 -12.73%
PBT 25,853 23,287 19,293 4,068 2,051 2,164 4,381 225.50%
Tax -6,334 -5,514 -5,457 -2,308 -2,209 -3,150 -3,161 58.73%
NP 19,519 17,773 13,836 1,760 -158 -986 1,220 531.74%
-
NP to SH 17,687 16,128 12,297 2,492 806 1,071 3,325 203.79%
-
Tax Rate 24.50% 23.68% 28.28% 56.74% 107.70% 145.56% 72.15% -
Total Cost 211,490 214,981 238,821 256,963 263,917 282,466 282,311 -17.47%
-
Net Worth 117,610 111,999 107,490 104,999 105,300 108,573 106,064 7.11%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 5,063 116 5,180 53 53 53 53 1972.43%
Div Payout % 28.63% 0.72% 42.13% 2.13% 6.58% 4.95% 1.59% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 117,610 111,999 107,490 104,999 105,300 108,573 106,064 7.11%
NOSH 133,647 127,272 129,506 129,629 130,000 134,041 132,580 0.53%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 8.45% 7.64% 5.48% 0.68% -0.06% -0.35% 0.43% -
ROE 15.04% 14.40% 11.44% 2.37% 0.77% 0.99% 3.13% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 172.85 182.88 195.09 199.59 202.89 210.00 213.86 -13.19%
EPS 13.23 12.67 9.50 1.92 0.62 0.80 2.51 201.95%
DPS 3.79 0.09 4.00 0.04 0.04 0.04 0.04 1961.19%
NAPS 0.88 0.88 0.83 0.81 0.81 0.81 0.80 6.54%
Adjusted Per Share Value based on latest NOSH - 129,629
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 84.16 84.79 92.04 94.25 96.09 102.54 103.29 -12.73%
EPS 6.44 5.88 4.48 0.91 0.29 0.39 1.21 203.90%
DPS 1.84 0.04 1.89 0.02 0.02 0.02 0.02 1921.22%
NAPS 0.4285 0.408 0.3916 0.3825 0.3836 0.3955 0.3864 7.11%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.82 0.71 0.50 0.51 0.43 0.55 0.68 -
P/RPS 0.47 0.39 0.26 0.26 0.21 0.26 0.32 29.12%
P/EPS 6.20 5.60 5.27 26.53 69.35 68.84 27.11 -62.50%
EY 16.14 17.85 18.99 3.77 1.44 1.45 3.69 166.73%
DY 4.62 0.13 8.00 0.08 0.09 0.07 0.06 1695.66%
P/NAPS 0.93 0.81 0.60 0.63 0.53 0.68 0.85 6.16%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 30/03/10 15/12/09 30/09/09 29/06/09 26/03/09 15/12/08 26/09/08 -
Price 0.88 0.75 0.74 0.48 0.44 0.51 0.57 -
P/RPS 0.51 0.41 0.38 0.24 0.22 0.24 0.27 52.62%
P/EPS 6.65 5.92 7.79 24.97 70.97 63.83 22.73 -55.83%
EY 15.04 16.90 12.83 4.01 1.41 1.57 4.40 126.40%
DY 4.31 0.12 5.41 0.09 0.09 0.08 0.07 1447.60%
P/NAPS 1.00 0.85 0.89 0.59 0.54 0.63 0.71 25.57%

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