[JAYCORP] YoY Annualized Quarter Result on 31-Oct-2005 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
16-Dec-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Oct-2005 [#1]
Profit Trend
QoQ- 10.5%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 317,316 325,520 216,696 203,608 175,116 120,996 126,164 16.59%
PBT 11,664 20,532 11,492 15,504 14,452 12,816 17,940 -6.91%
Tax -3,836 -3,880 -3,172 -2,976 -3,140 -2,636 -4,000 -0.69%
NP 7,828 16,652 8,320 12,528 11,312 10,180 13,940 -9.16%
-
NP to SH 7,828 13,732 8,900 11,624 11,312 10,180 13,940 -9.16%
-
Tax Rate 32.89% 18.90% 27.60% 19.20% 21.73% 20.57% 22.30% -
Total Cost 309,488 308,868 208,376 191,080 163,804 110,816 112,224 18.40%
-
Net Worth 108,573 109,110 103,009 0 87,098 80,537 67,763 8.16%
Dividend
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div - - - 21,939 - - - -
Div Payout % - - - 188.75% - - - -
Equity
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 108,573 109,110 103,009 0 87,098 80,537 67,763 8.16%
NOSH 134,041 133,062 137,345 137,123 107,528 107,383 107,561 3.73%
Ratio Analysis
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 2.47% 5.12% 3.84% 6.15% 6.46% 8.41% 11.05% -
ROE 7.21% 12.59% 8.64% 0.00% 12.99% 12.64% 20.57% -
Per Share
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 236.73 244.64 157.77 148.49 162.86 112.68 117.29 12.40%
EPS 5.84 10.32 6.48 9.60 10.52 9.48 12.96 -12.43%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 0.81 0.82 0.75 0.00 0.81 0.75 0.63 4.27%
Adjusted Per Share Value based on latest NOSH - 137,123
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 115.60 118.59 78.94 74.17 63.79 44.08 45.96 16.60%
EPS 2.85 5.00 3.24 4.23 4.12 3.71 5.08 -9.17%
DPS 0.00 0.00 0.00 7.99 0.00 0.00 0.00 -
NAPS 0.3955 0.3975 0.3753 0.00 0.3173 0.2934 0.2469 8.16%
Price Multiplier on Financial Quarter End Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.55 0.68 0.73 0.75 1.20 3.20 0.77 -
P/RPS 0.23 0.28 0.46 0.51 0.74 2.84 0.66 -16.09%
P/EPS 9.42 6.59 11.27 8.85 11.41 33.76 5.94 7.98%
EY 10.62 15.18 8.88 11.30 8.77 2.96 16.83 -7.38%
DY 0.00 0.00 0.00 21.33 0.00 0.00 0.00 -
P/NAPS 0.68 0.83 0.97 0.00 1.48 4.27 1.22 -9.27%
Price Multiplier on Announcement Date
31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 15/12/08 06/12/07 29/12/06 16/12/05 15/12/04 22/12/03 30/12/02 -
Price 0.51 0.68 0.81 0.70 1.37 2.13 0.68 -
P/RPS 0.22 0.28 0.51 0.47 0.84 1.89 0.58 -14.90%
P/EPS 8.73 6.59 12.50 8.26 13.02 22.47 5.25 8.83%
EY 11.45 15.18 8.00 12.11 7.68 4.45 19.06 -8.13%
DY 0.00 0.00 0.00 22.86 0.00 0.00 0.00 -
P/NAPS 0.63 0.83 1.08 0.00 1.69 2.84 1.08 -8.58%

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