[JAYCORP] YoY Annualized Quarter Result on 31-Jan-2007 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
19-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -5.71%
YoY- -43.24%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 233,056 276,352 316,338 258,688 238,972 175,670 120,862 11.55%
PBT 24,376 11,256 15,916 9,890 17,812 14,920 11,414 13.46%
Tax -3,736 -1,982 -3,886 -3,142 -2,976 -3,022 -2,812 4.84%
NP 20,640 9,274 12,030 6,748 14,836 11,898 8,602 15.68%
-
NP to SH 19,980 9,200 12,778 8,392 14,784 11,898 8,602 15.06%
-
Tax Rate 15.33% 17.61% 24.42% 31.77% 16.71% 20.25% 24.64% -
Total Cost 212,416 267,078 304,308 251,940 224,136 163,772 112,260 11.20%
-
Net Worth 117,686 105,254 109,145 99,840 0 87,287 79,568 6.73%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 10,030 - - - - 6,714 5,376 10.94%
Div Payout % 50.20% - - - - 56.43% 62.50% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 117,686 105,254 109,145 99,840 0 87,287 79,568 6.73%
NOSH 133,734 129,943 133,104 134,919 137,127 134,288 107,525 3.69%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 8.86% 3.36% 3.80% 2.61% 6.21% 6.77% 7.12% -
ROE 16.98% 8.74% 11.71% 8.41% 0.00% 13.63% 10.81% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 174.27 212.67 237.66 191.73 174.27 130.81 112.40 7.57%
EPS 14.94 7.08 9.60 6.22 10.86 8.86 8.00 10.96%
DPS 7.50 0.00 0.00 0.00 0.00 5.00 5.00 6.98%
NAPS 0.88 0.81 0.82 0.74 0.00 0.65 0.74 2.92%
Adjusted Per Share Value based on latest NOSH - 134,999
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 84.90 100.67 115.24 94.24 87.06 64.00 44.03 11.55%
EPS 7.28 3.35 4.66 3.06 5.39 4.33 3.13 15.09%
DPS 3.65 0.00 0.00 0.00 0.00 2.45 1.96 10.90%
NAPS 0.4287 0.3834 0.3976 0.3637 0.00 0.318 0.2899 6.73%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.82 0.43 0.72 0.80 0.75 0.94 2.14 -
P/RPS 0.47 0.20 0.30 0.42 0.43 0.72 1.90 -20.75%
P/EPS 5.49 6.07 7.50 12.86 6.96 10.61 26.75 -23.17%
EY 18.22 16.47 13.33 7.77 14.37 9.43 3.74 30.16%
DY 9.15 0.00 0.00 0.00 0.00 5.32 2.34 25.49%
P/NAPS 0.93 0.53 0.88 1.08 0.00 1.45 2.89 -17.20%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 26/03/09 06/03/08 19/03/07 30/03/06 21/03/05 29/03/04 -
Price 0.88 0.44 0.70 0.69 0.72 0.90 2.13 -
P/RPS 0.50 0.21 0.29 0.36 0.41 0.69 1.89 -19.86%
P/EPS 5.89 6.21 7.29 11.09 6.68 10.16 26.63 -22.21%
EY 16.98 16.09 13.71 9.01 14.97 9.84 3.76 28.53%
DY 8.52 0.00 0.00 0.00 0.00 5.56 2.35 23.92%
P/NAPS 1.00 0.54 0.85 0.93 0.00 1.38 2.88 -16.14%

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