[JAYCORP] YoY Cumulative Quarter Result on 30-Apr-2006 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- 27.81%
YoY- -1.89%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 189,719 214,748 210,977 175,551 142,565 94,674 89,515 13.32%
PBT 11,918 12,231 10,484 10,920 12,060 7,872 13,310 -1.82%
Tax -1,781 -2,634 -2,893 -2,231 -2,430 -2,186 -2,678 -6.56%
NP 10,137 9,597 7,591 8,689 9,630 5,686 10,632 -0.79%
-
NP to SH 9,150 9,253 7,680 9,448 9,630 5,686 10,632 -2.46%
-
Tax Rate 14.94% 21.54% 27.59% 20.43% 20.15% 27.77% 20.12% -
Total Cost 179,582 205,151 203,386 166,862 132,935 88,988 78,883 14.68%
-
Net Worth 105,127 110,028 102,220 100,247 93,282 80,614 74,101 5.99%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 64 - - - 3,429 2,687 - -
Div Payout % 0.71% - - - 35.61% 47.26% - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 105,127 110,028 102,220 100,247 93,282 80,614 74,101 5.99%
NOSH 129,787 132,564 134,500 137,325 137,179 107,485 107,393 3.20%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 5.34% 4.47% 3.60% 4.95% 6.75% 6.01% 11.88% -
ROE 8.70% 8.41% 7.51% 9.42% 10.32% 7.05% 14.35% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 146.18 162.00 156.86 127.84 103.93 88.08 83.35 9.80%
EPS 7.05 6.98 5.71 6.88 7.02 5.29 9.90 -5.49%
DPS 0.05 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.81 0.83 0.76 0.73 0.68 0.75 0.69 2.70%
Adjusted Per Share Value based on latest NOSH - 137,121
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 69.11 78.23 76.86 63.95 51.94 34.49 32.61 13.32%
EPS 3.33 3.37 2.80 3.44 3.51 2.07 3.87 -2.47%
DPS 0.02 0.00 0.00 0.00 1.25 0.98 0.00 -
NAPS 0.383 0.4008 0.3724 0.3652 0.3398 0.2937 0.27 5.99%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.51 0.64 0.69 0.74 0.78 1.97 0.65 -
P/RPS 0.35 0.40 0.44 0.58 0.75 2.24 0.78 -12.49%
P/EPS 7.23 9.17 12.08 10.76 11.11 37.24 6.57 1.60%
EY 13.82 10.91 8.28 9.30 9.00 2.69 15.23 -1.60%
DY 0.10 0.00 0.00 0.00 3.21 1.27 0.00 -
P/NAPS 0.63 0.77 0.91 1.01 1.15 2.63 0.94 -6.44%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 29/06/09 20/06/08 30/05/07 14/06/06 20/06/05 28/06/04 30/06/03 -
Price 0.48 0.63 0.68 0.71 0.80 1.55 1.09 -
P/RPS 0.33 0.39 0.43 0.56 0.77 1.76 1.31 -20.51%
P/EPS 6.81 9.03 11.91 10.32 11.40 29.30 11.01 -7.68%
EY 14.69 11.08 8.40 9.69 8.78 3.41 9.08 8.34%
DY 0.10 0.00 0.00 0.00 3.13 1.61 0.00 -
P/NAPS 0.59 0.76 0.89 0.97 1.18 2.07 1.58 -15.12%

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