[JAYCORP] YoY Annualized Quarter Result on 31-Jul-2010 [#4]

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Annualized Quarter Result
Revenue	209,281	236,612	192,059	227,414	252,657	283,752	282,937	-4.89%
YoY %	-11.55%	23.20%	-15.55%	-9.99%	-10.96%	0.29%	-	-
Horiz. %	73.97%	83.63%	67.88%	80.38%	89.30%	100.29%	100.00%	-
PBT	9,916	15,381	9,378	18,229	19,293	7,487	17,622	-9.13%
YoY %	-35.53%	64.01%	-48.55%	-5.51%	157.69%	-57.51%	-	-
Horiz. %	56.27%	87.28%	53.22%	103.44%	109.48%	42.49%	100.00%	-
Tax	-2,828	-3,433	-4,645	-3,618	-5,457	-3,160	-4,142	-6.15%
YoY %	17.62%	26.09%	-28.39%	33.70%	-72.69%	23.71%	-	-
Horiz. %	68.28%	82.88%	112.14%	87.35%	131.75%	76.29%	100.00%	-
NP	7,088	11,948	4,733	14,611	13,836	4,327	13,480	-10.15%
YoY %	-40.68%	152.44%	-67.61%	5.60%	219.76%	-67.90%	-	-
Horiz. %	52.58%	88.64%	35.11%	108.39%	102.64%	32.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,086	10,261	2,548	13,924	12,297	4,180	12,162	-13.51%
YoY %	-50.43%	302.71%	-81.70%	13.23%	194.19%	-65.63%	-	-
Horiz. %	41.82%	84.37%	20.95%	114.49%	101.11%	34.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.52%	22.32%	49.53%	19.85%	28.28%	42.21%	23.50%	-
YoY %	27.78%	-54.94%	149.52%	-29.81%	-33.00%	79.62%	-	-
Horiz. %	121.36%	94.98%	210.77%	84.47%	120.34%	179.62%	100.00%	-
Total Cost	202,193	224,664	187,326	212,803	238,821	279,425	269,457	-4.66%
YoY %	-10.00%	19.93%	-11.97%	-10.89%	-14.53%	3.70%	-	-
Horiz. %	75.04%	83.38%	69.52%	78.97%	88.63%	103.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	121,681	121,763	113,625	116,367	107,663	104,612	106,235	2.28%
YoY %	-0.07%	7.16%	-2.36%	8.08%	2.92%	-1.53%	-	-
Horiz. %	114.54%	114.62%	106.96%	109.54%	101.34%	98.47%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Dividend
Div	4,785	4,788	2,737	10,031	116	52	5,379	-1.92%
YoY %	-0.06%	74.94%	-72.71%	8,547.41%	123.08%	-99.03%	-	-
Horiz. %	88.96%	89.01%	50.88%	186.48%	2.16%	0.97%	100.00%	-
Div Payout %	94.09%	46.67%	107.46%	72.05%	0.95%	1.27%	44.23%	-
YoY %	101.61%	-56.57%	49.15%	7,484.21%	-25.20%	-97.13%	-	-
Horiz. %	212.73%	105.52%	242.96%	162.90%	2.15%	2.87%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Equity
Net Worth	121,681	121,763	113,625	116,367	107,663	104,612	106,235	2.28%
YoY %	-0.07%	7.16%	-2.36%	8.08%	2.92%	-1.53%	-	-
Horiz. %	114.54%	114.62%	106.96%	109.54%	101.34%	98.47%	100.00%	-
NOSH	136,720	136,813	136,898	133,756	129,715	132,421	134,475	0.27%
YoY %	-0.07%	-0.06%	2.35%	3.12%	-2.04%	-1.53%	-	-
Horiz. %	101.67%	101.74%	101.80%	99.47%	96.46%	98.47%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Ratio Analysis
NP Margin	3.39%	5.05%	2.46%	6.42%	5.48%	1.52%	4.76%	-
YoY %	-32.87%	105.28%	-61.68%	17.15%	260.53%	-68.07%	-	-
Horiz. %	71.22%	106.09%	51.68%	134.87%	115.13%	31.93%	100.00%	-
ROE	4.18%	8.43%	2.24%	11.97%	11.42%	4.00%	11.45%	-
YoY %	-50.42%	276.34%	-81.29%	4.82%	185.50%	-65.07%	-	-
Horiz. %	36.51%	73.62%	19.56%	104.54%	99.74%	34.93%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Per Share
RPS	153.07	172.95	140.29	170.02	194.78	214.28	210.40	-5.15%
YoY %	-11.49%	23.28%	-17.49%	-12.71%	-9.10%	1.84%	-	-
Horiz. %	72.75%	82.20%	66.68%	80.81%	92.58%	101.84%	100.00%	-
EPS	3.72	7.50	1.86	10.41	9.48	3.16	9.09	-13.82%
YoY %	-50.40%	303.23%	-82.13%	9.81%	200.00%	-65.24%	-	-
Horiz. %	40.92%	82.51%	20.46%	114.52%	104.29%	34.76%	100.00%	-
DPS	3.50	3.50	2.00	7.50	0.09	0.04	4.00	-2.19%
YoY %	0.00%	75.00%	-73.33%	8,233.33%	125.00%	-99.00%	-	-
Horiz. %	87.50%	87.50%	50.00%	187.50%	2.25%	1.00%	100.00%	-
NAPS	0.89	0.89	0.83	0.87	0.83	0.79	0.79	2.00%
YoY %	0.00%	7.23%	-4.60%	4.82%	5.06%	0.00%	-	-
Horiz. %	112.66%	112.66%	105.06%	110.13%	105.06%	100.00%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Adjusted Per Share Value based on latest NOSH - 134,117
RPS	76.24	86.20	69.97	82.85	92.04	103.37	103.07	-4.89%
YoY %	-11.55%	23.20%	-15.55%	-9.98%	-10.96%	0.29%	-	-
Horiz. %	73.97%	83.63%	67.89%	80.38%	89.30%	100.29%	100.00%	-
EPS	1.85	3.74	0.93	5.07	4.48	1.52	4.43	-13.53%
YoY %	-50.53%	302.15%	-81.66%	13.17%	194.74%	-65.69%	-	-
Horiz. %	41.76%	84.42%	20.99%	114.45%	101.13%	34.31%	100.00%	-
DPS	1.74	1.74	1.00	3.65	0.04	0.02	1.96	-1.96%
YoY %	0.00%	74.00%	-72.60%	9,025.00%	100.00%	-98.98%	-	-
Horiz. %	88.78%	88.78%	51.02%	186.22%	2.04%	1.02%	100.00%	-
NAPS	0.4433	0.4436	0.4139	0.4239	0.3922	0.3811	0.387	2.28%
YoY %	-0.07%	7.18%	-2.36%	8.08%	2.91%	-1.52%	-	-
Horiz. %	114.55%	114.63%	106.95%	109.53%	101.34%	98.48%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/07/13	31/07/12	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	-
Price	0.505	0.47	0.56	0.77	0.50	0.68	0.75	-
P/RPS	0.33	0.27	0.40	0.45	0.26	0.32	0.36	-1.43%
YoY %	22.22%	-32.50%	-11.11%	73.08%	-18.75%	-11.11%	-	-
Horiz. %	91.67%	75.00%	111.11%	125.00%	72.22%	88.89%	100.00%	-
P/EPS	13.58	6.27	30.09	7.40	5.27	21.54	8.29	8.56%
YoY %	116.59%	-79.16%	306.62%	40.42%	-75.53%	159.83%	-	-
Horiz. %	163.81%	75.63%	362.97%	89.26%	63.57%	259.83%	100.00%	-
EY	7.37	15.96	3.32	13.52	18.96	4.64	12.06	-7.87%
YoY %	-53.82%	380.72%	-75.44%	-28.69%	308.62%	-61.53%	-	-
Horiz. %	61.11%	132.34%	27.53%	112.11%	157.21%	38.47%	100.00%	-
DY	6.93	7.45	3.57	9.74	0.18	0.06	5.33	4.46%
YoY %	-6.98%	108.68%	-63.35%	5,311.11%	200.00%	-98.87%	-	-
Horiz. %	130.02%	139.77%	66.98%	182.74%	3.38%	1.13%	100.00%	-
P/NAPS	0.57	0.53	0.67	0.89	0.60	0.86	0.95	-8.15%
YoY %	7.55%	-20.90%	-24.72%	48.33%	-30.23%	-9.47%	-	-
Horiz. %	60.00%	55.79%	70.53%	93.68%	63.16%	90.53%	100.00%	-

	31/07/13	31/07/12	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	CAGR
Price Multiplier on Announcement Date
Date	27/09/13	28/09/12	29/09/11	29/09/10	30/09/09	26/09/08	28/09/07	-
Price	0.52	0.49	0.51	0.75	0.74	0.57	0.66	-
P/RPS	0.34	0.28	0.36	0.44	0.38	0.27	0.31	1.55%
YoY %	21.43%	-22.22%	-18.18%	15.79%	40.74%	-12.90%	-	-
Horiz. %	109.68%	90.32%	116.13%	141.94%	122.58%	87.10%	100.00%	-
P/EPS	13.98	6.53	27.40	7.20	7.81	18.06	7.30	11.42%
YoY %	114.09%	-76.17%	280.56%	-7.81%	-56.76%	147.40%	-	-
Horiz. %	191.51%	89.45%	375.34%	98.63%	106.99%	247.40%	100.00%	-
EY	7.15	15.31	3.65	13.88	12.81	5.54	13.70	-10.26%
YoY %	-53.30%	319.45%	-73.70%	8.35%	131.23%	-59.56%	-	-
Horiz. %	52.19%	111.75%	26.64%	101.31%	93.50%	40.44%	100.00%	-
DY	6.73	7.14	3.92	10.00	0.12	0.07	6.06	1.76%
YoY %	-5.74%	82.14%	-60.80%	8,233.33%	71.43%	-98.84%	-	-
Horiz. %	111.06%	117.82%	64.69%	165.02%	1.98%	1.16%	100.00%	-
P/NAPS	0.58	0.55	0.61	0.86	0.89	0.72	0.84	-5.98%
YoY %	5.45%	-9.84%	-29.07%	-3.37%	23.61%	-14.29%	-	-
Horiz. %	69.05%	65.48%	72.62%	102.38%	105.95%	85.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos