[JAYCORP] YoY Annualized Quarter Result on 30-Apr-2011 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Jun-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2011
Quarter
30-Apr-2011 [#3]
Profit Trend
QoQ- -13.43%
YoY- -74.65%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Revenue 235,174 206,266 230,793 187,426 225,920 252,958 286,330 -3.22%
PBT 13,614 13,348 17,185 7,620 19,148 15,890 16,308 -2.96%
Tax -3,053 -2,541 -3,953 -2,208 -3,465 -2,374 -3,512 -2.30%
NP 10,561 10,806 13,232 5,412 15,682 13,516 12,796 -3.14%
-
NP to SH 9,225 8,854 10,821 4,089 16,133 12,200 12,337 -4.72%
-
Tax Rate 22.43% 19.04% 23.00% 28.98% 18.10% 14.94% 21.54% -
Total Cost 224,613 195,460 217,561 182,014 210,237 239,442 273,534 -3.22%
-
Net Worth 124,432 123,102 118,969 115,012 114,983 105,127 110,028 2.07%
Dividend
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Div - - - - 6,685 86 - -
Div Payout % - - - - 41.44% 0.71% - -
Equity
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Net Worth 124,432 123,102 118,969 115,012 114,983 105,127 110,028 2.07%
NOSH 136,739 136,780 136,746 136,919 133,701 129,787 132,564 0.51%
Ratio Analysis
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
NP Margin 4.49% 5.24% 5.73% 2.89% 6.94% 5.34% 4.47% -
ROE 7.41% 7.19% 9.10% 3.56% 14.03% 11.60% 11.21% -
Per Share
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 171.99 150.80 168.77 136.89 168.97 194.90 215.99 -3.72%
EPS 6.75 6.47 7.91 2.99 12.07 9.40 9.31 -5.21%
DPS 0.00 0.00 0.00 0.00 5.00 0.07 0.00 -
NAPS 0.91 0.90 0.87 0.84 0.86 0.81 0.83 1.54%
Adjusted Per Share Value based on latest NOSH - 138,235
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
RPS 85.67 75.14 84.08 68.28 82.30 92.15 104.31 -3.22%
EPS 3.36 3.23 3.94 1.49 5.88 4.44 4.49 -4.71%
DPS 0.00 0.00 0.00 0.00 2.44 0.03 0.00 -
NAPS 0.4533 0.4485 0.4334 0.419 0.4189 0.383 0.4008 2.07%
Price Multiplier on Financial Quarter End Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 -
Price 0.755 0.425 0.48 0.62 0.84 0.51 0.64 -
P/RPS 0.44 0.28 0.28 0.45 0.50 0.26 0.30 6.58%
P/EPS 11.19 6.57 6.07 20.76 6.96 5.43 6.88 8.44%
EY 8.94 15.23 16.49 4.82 14.37 18.43 14.54 -7.78%
DY 0.00 0.00 0.00 0.00 5.95 0.13 0.00 -
P/NAPS 0.83 0.47 0.55 0.74 0.98 0.63 0.77 1.25%
Price Multiplier on Announcement Date
30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 CAGR
Date 26/06/14 27/06/13 28/06/12 29/06/11 30/06/10 29/06/09 20/06/08 -
Price 0.73 0.51 0.46 0.55 0.77 0.48 0.63 -
P/RPS 0.42 0.34 0.27 0.40 0.46 0.25 0.29 6.36%
P/EPS 10.82 7.88 5.81 18.42 6.38 5.11 6.77 8.12%
EY 9.24 12.69 17.20 5.43 15.67 19.58 14.77 -7.51%
DY 0.00 0.00 0.00 0.00 6.49 0.14 0.00 -
P/NAPS 0.80 0.57 0.53 0.65 0.90 0.59 0.76 0.85%

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