[JAYCORP] YoY Annualized Quarter Result on 31-Oct-2009 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
15-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
31-Oct-2009 [#1]
Profit Trend
QoQ- 86.71%
YoY- 193.31%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 215,668 205,764 192,320 237,704 317,316 325,520 216,696 -0.07%
PBT 6,336 9,100 12,024 27,640 11,664 20,532 11,492 -9.43%
Tax -2,584 -2,876 -3,440 -4,064 -3,836 -3,880 -3,172 -3.35%
NP 3,752 6,224 8,584 23,576 7,828 16,652 8,320 -12.41%
-
NP to SH 3,484 5,972 4,396 22,960 7,828 13,732 8,900 -14.45%
-
Tax Rate 40.78% 31.60% 28.61% 14.70% 32.89% 18.90% 27.60% -
Total Cost 211,916 199,540 183,736 214,128 309,488 308,868 208,376 0.28%
-
Net Worth 121,123 115,056 118,142 111,999 108,573 109,110 103,009 2.73%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 121,123 115,056 118,142 111,999 108,573 109,110 103,009 2.73%
NOSH 136,093 136,972 137,374 127,272 134,041 133,062 137,345 -0.15%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 1.74% 3.02% 4.46% 9.92% 2.47% 5.12% 3.84% -
ROE 2.88% 5.19% 3.72% 20.50% 7.21% 12.59% 8.64% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 158.47 150.22 140.00 186.77 236.73 244.64 157.77 0.07%
EPS 2.56 4.36 3.20 18.04 5.84 10.32 6.48 -14.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.84 0.86 0.88 0.81 0.82 0.75 2.89%
Adjusted Per Share Value based on latest NOSH - 127,272
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 78.57 74.96 70.06 86.60 115.60 118.59 78.94 -0.07%
EPS 1.27 2.18 1.60 8.36 2.85 5.00 3.24 -14.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4413 0.4192 0.4304 0.408 0.3955 0.3975 0.3753 2.73%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.51 0.50 0.73 0.71 0.55 0.68 0.73 -
P/RPS 0.32 0.33 0.52 0.38 0.23 0.28 0.46 -5.86%
P/EPS 19.92 11.47 22.81 3.94 9.42 6.59 11.27 9.94%
EY 5.02 8.72 4.38 25.41 10.62 15.18 8.88 -9.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.85 0.81 0.68 0.83 0.97 -8.47%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 13/12/12 16/12/11 14/12/10 15/12/09 15/12/08 06/12/07 29/12/06 -
Price 0.51 0.50 0.73 0.75 0.51 0.68 0.81 -
P/RPS 0.32 0.33 0.52 0.40 0.22 0.28 0.51 -7.46%
P/EPS 19.92 11.47 22.81 4.16 8.73 6.59 12.50 8.06%
EY 5.02 8.72 4.38 24.05 11.45 15.18 8.00 -7.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.60 0.85 0.85 0.63 0.83 1.08 -10.09%

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