[JAYCORP] YoY Annualized Quarter Result on 31-Oct-2006 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- 2.33%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 237,704 317,316 325,520 216,696 203,608 175,116 120,996 11.90%
PBT 27,640 11,664 20,532 11,492 15,504 14,452 12,816 13.65%
Tax -4,064 -3,836 -3,880 -3,172 -2,976 -3,140 -2,636 7.47%
NP 23,576 7,828 16,652 8,320 12,528 11,312 10,180 15.00%
-
NP to SH 22,960 7,828 13,732 8,900 11,624 11,312 10,180 14.50%
-
Tax Rate 14.70% 32.89% 18.90% 27.60% 19.20% 21.73% 20.57% -
Total Cost 214,128 309,488 308,868 208,376 191,080 163,804 110,816 11.59%
-
Net Worth 111,999 108,573 109,110 103,009 0 87,098 80,537 5.64%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - 21,939 - - -
Div Payout % - - - - 188.75% - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 111,999 108,573 109,110 103,009 0 87,098 80,537 5.64%
NOSH 127,272 134,041 133,062 137,345 137,123 107,528 107,383 2.86%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 9.92% 2.47% 5.12% 3.84% 6.15% 6.46% 8.41% -
ROE 20.50% 7.21% 12.59% 8.64% 0.00% 12.99% 12.64% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 186.77 236.73 244.64 157.77 148.49 162.86 112.68 8.77%
EPS 18.04 5.84 10.32 6.48 9.60 10.52 9.48 11.30%
DPS 0.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 0.88 0.81 0.82 0.75 0.00 0.81 0.75 2.69%
Adjusted Per Share Value based on latest NOSH - 137,345
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 88.45 118.07 121.12 80.63 75.76 65.16 45.02 11.90%
EPS 8.54 2.91 5.11 3.31 4.33 4.21 3.79 14.48%
DPS 0.00 0.00 0.00 0.00 8.16 0.00 0.00 -
NAPS 0.4167 0.404 0.406 0.3833 0.00 0.3241 0.2997 5.64%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.71 0.55 0.68 0.73 0.75 1.20 3.20 -
P/RPS 0.38 0.23 0.28 0.46 0.51 0.74 2.84 -28.46%
P/EPS 3.94 9.42 6.59 11.27 8.85 11.41 33.76 -30.07%
EY 25.41 10.62 15.18 8.88 11.30 8.77 2.96 43.04%
DY 0.00 0.00 0.00 0.00 21.33 0.00 0.00 -
P/NAPS 0.81 0.68 0.83 0.97 0.00 1.48 4.27 -24.17%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 15/12/08 06/12/07 29/12/06 16/12/05 15/12/04 22/12/03 -
Price 0.75 0.51 0.68 0.81 0.70 1.37 2.13 -
P/RPS 0.40 0.22 0.28 0.51 0.47 0.84 1.89 -22.78%
P/EPS 4.16 8.73 6.59 12.50 8.26 13.02 22.47 -24.48%
EY 24.05 11.45 15.18 8.00 12.11 7.68 4.45 32.43%
DY 0.00 0.00 0.00 0.00 22.86 0.00 0.00 -
P/NAPS 0.85 0.63 0.83 1.08 0.00 1.69 2.84 -18.19%

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