[JAYCORP] YoY Annualized Quarter Result on 31-Jan-2009 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 17.53%
YoY- -28.0%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 221,976 194,046 233,056 276,352 316,338 258,688 238,972 -1.22%
PBT 12,444 8,882 24,376 11,256 15,916 9,890 17,812 -5.79%
Tax -3,082 -2,664 -3,736 -1,982 -3,886 -3,142 -2,976 0.58%
NP 9,362 6,218 20,640 9,274 12,030 6,748 14,836 -7.38%
-
NP to SH 8,794 4,724 19,980 9,200 12,778 8,392 14,784 -8.29%
-
Tax Rate 24.77% 29.99% 15.33% 17.61% 24.42% 31.77% 16.71% -
Total Cost 212,614 187,828 212,416 267,078 304,308 251,940 224,136 -0.87%
-
Net Worth 116,431 113,980 117,686 105,254 109,145 99,840 0 -
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - 10,030 - - - - -
Div Payout % - - 50.20% - - - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 116,431 113,980 117,686 105,254 109,145 99,840 0 -
NOSH 136,978 137,325 133,734 129,943 133,104 134,919 137,127 -0.01%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 4.22% 3.20% 8.86% 3.36% 3.80% 2.61% 6.21% -
ROE 7.55% 4.14% 16.98% 8.74% 11.71% 8.41% 0.00% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 162.05 141.30 174.27 212.67 237.66 191.73 174.27 -1.20%
EPS 6.42 3.44 14.94 7.08 9.60 6.22 10.86 -8.38%
DPS 0.00 0.00 7.50 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.83 0.88 0.81 0.82 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,000
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 80.87 70.69 84.90 100.67 115.24 94.24 87.06 -1.22%
EPS 3.20 1.72 7.28 3.35 4.66 3.06 5.39 -8.31%
DPS 0.00 0.00 3.65 0.00 0.00 0.00 0.00 -
NAPS 0.4242 0.4152 0.4287 0.3834 0.3976 0.3637 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 -
Price 0.47 0.63 0.82 0.43 0.72 0.80 0.75 -
P/RPS 0.29 0.45 0.47 0.20 0.30 0.42 0.43 -6.35%
P/EPS 7.32 18.31 5.49 6.07 7.50 12.86 6.96 0.84%
EY 13.66 5.46 18.22 16.47 13.33 7.77 14.37 -0.84%
DY 0.00 0.00 9.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.76 0.93 0.53 0.88 1.08 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 30/03/11 30/03/10 26/03/09 06/03/08 19/03/07 30/03/06 -
Price 0.48 0.62 0.88 0.44 0.70 0.69 0.72 -
P/RPS 0.30 0.44 0.50 0.21 0.29 0.36 0.41 -5.07%
P/EPS 7.48 18.02 5.89 6.21 7.29 11.09 6.68 1.90%
EY 13.38 5.55 16.98 16.09 13.71 9.01 14.97 -1.85%
DY 0.00 0.00 8.52 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 1.00 0.54 0.85 0.93 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