[JAYCORP] YoY Annualized Quarter Result on 31-Jan-2004 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jan-2004 [#2]
Profit Trend
QoQ- -15.5%
YoY- -39.75%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 258,688 238,972 175,670 120,862 126,526 0 -
PBT 9,890 17,812 14,920 11,414 18,014 0 -
Tax -3,142 -2,976 -3,022 -2,812 -3,736 0 -
NP 6,748 14,836 11,898 8,602 14,278 0 -
-
NP to SH 8,392 14,784 11,898 8,602 14,278 0 -
-
Tax Rate 31.77% 16.71% 20.25% 24.64% 20.74% - -
Total Cost 251,940 224,136 163,772 112,260 112,248 0 -
-
Net Worth 99,840 0 87,287 79,568 70,853 0 -
Dividend
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - 6,714 5,376 - - -
Div Payout % - - 56.43% 62.50% - - -
Equity
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 99,840 0 87,287 79,568 70,853 0 -
NOSH 134,919 137,127 134,288 107,525 107,353 0 -
Ratio Analysis
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 2.61% 6.21% 6.77% 7.12% 11.28% 0.00% -
ROE 8.41% 0.00% 13.63% 10.81% 20.15% 0.00% -
Per Share
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 191.73 174.27 130.81 112.40 117.86 0.00 -
EPS 6.22 10.86 8.86 8.00 13.30 0.00 -
DPS 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 0.74 0.00 0.65 0.74 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 107,701
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 94.24 87.06 64.00 44.03 46.09 0.00 -
EPS 3.06 5.39 4.33 3.13 5.20 0.00 -
DPS 0.00 0.00 2.45 1.96 0.00 0.00 -
NAPS 0.3637 0.00 0.318 0.2899 0.2581 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/07 27/01/06 31/01/05 30/01/04 31/01/03 - -
Price 0.80 0.75 0.94 2.14 0.79 0.00 -
P/RPS 0.42 0.43 0.72 1.90 0.67 0.00 -
P/EPS 12.86 6.96 10.61 26.75 5.94 0.00 -
EY 7.77 14.37 9.43 3.74 16.84 0.00 -
DY 0.00 0.00 5.32 2.34 0.00 0.00 -
P/NAPS 1.08 0.00 1.45 2.89 1.20 0.00 -
Price Multiplier on Announcement Date
31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 19/03/07 30/03/06 21/03/05 29/03/04 31/03/03 - -
Price 0.69 0.72 0.90 2.13 0.64 0.00 -
P/RPS 0.36 0.41 0.69 1.89 0.54 0.00 -
P/EPS 11.09 6.68 10.16 26.63 4.81 0.00 -
EY 9.01 14.97 9.84 3.76 20.78 0.00 -
DY 0.00 0.00 5.56 2.35 0.00 0.00 -
P/NAPS 0.93 0.00 1.38 2.88 0.97 0.00 -

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