[JAYCORP] YoY Annualized Quarter Result on 30-Apr-2006 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -14.79%
YoY- -1.89%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 252,958 286,330 281,302 234,068 190,086 126,232 119,353 13.32%
PBT 15,890 16,308 13,978 14,560 16,080 10,496 17,746 -1.82%
Tax -2,374 -3,512 -3,857 -2,974 -3,240 -2,914 -3,570 -6.56%
NP 13,516 12,796 10,121 11,585 12,840 7,581 14,176 -0.79%
-
NP to SH 12,200 12,337 10,240 12,597 12,840 7,581 14,176 -2.46%
-
Tax Rate 14.94% 21.54% 27.59% 20.43% 20.15% 27.76% 20.12% -
Total Cost 239,442 273,534 271,181 222,482 177,246 118,650 105,177 14.68%
-
Net Worth 105,127 110,028 102,220 100,247 93,282 80,614 74,101 5.99%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 86 - - - 4,572 3,582 - -
Div Payout % 0.71% - - - 35.61% 47.26% - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 105,127 110,028 102,220 100,247 93,282 80,614 74,101 5.99%
NOSH 129,787 132,564 134,500 137,325 137,179 107,485 107,393 3.20%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 5.34% 4.47% 3.60% 4.95% 6.75% 6.01% 11.88% -
ROE 11.60% 11.21% 10.02% 12.57% 13.76% 9.40% 19.13% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 194.90 215.99 209.15 170.45 138.57 117.44 111.14 9.80%
EPS 9.40 9.31 7.61 9.17 9.36 7.05 13.20 -5.49%
DPS 0.07 0.00 0.00 0.00 3.33 3.33 0.00 -
NAPS 0.81 0.83 0.76 0.73 0.68 0.75 0.69 2.70%
Adjusted Per Share Value based on latest NOSH - 137,121
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 94.12 106.54 104.67 87.10 70.73 46.97 44.41 13.32%
EPS 4.54 4.59 3.81 4.69 4.78 2.82 5.27 -2.45%
DPS 0.03 0.00 0.00 0.00 1.70 1.33 0.00 -
NAPS 0.3912 0.4094 0.3804 0.373 0.3471 0.30 0.2757 5.99%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.51 0.64 0.69 0.74 0.78 1.97 0.65 -
P/RPS 0.26 0.30 0.33 0.43 0.56 1.68 0.58 -12.50%
P/EPS 5.43 6.88 9.06 8.07 8.33 27.93 4.92 1.65%
EY 18.43 14.54 11.03 12.40 12.00 3.58 20.31 -1.60%
DY 0.13 0.00 0.00 0.00 4.27 1.69 0.00 -
P/NAPS 0.63 0.77 0.91 1.01 1.15 2.63 0.94 -6.44%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 29/06/09 20/06/08 30/05/07 14/06/06 20/06/05 28/06/04 30/06/03 -
Price 0.48 0.63 0.68 0.71 0.80 1.55 1.09 -
P/RPS 0.25 0.29 0.33 0.42 0.58 1.32 0.98 -20.34%
P/EPS 5.11 6.77 8.93 7.74 8.55 21.98 8.26 -7.68%
EY 19.58 14.77 11.20 12.92 11.70 4.55 12.11 8.32%
DY 0.14 0.00 0.00 0.00 4.17 2.15 0.00 -
P/NAPS 0.59 0.76 0.89 0.97 1.18 2.07 1.58 -15.12%

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