[JAYCORP] YoY Cumulative Quarter Result on 30-Apr-2007 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 83.03%
YoY- -18.71%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 169,440 189,719 214,748 210,977 175,551 142,565 94,674 10.18%
PBT 14,361 11,918 12,231 10,484 10,920 12,060 7,872 10.53%
Tax -2,599 -1,781 -2,634 -2,893 -2,231 -2,430 -2,186 2.92%
NP 11,762 10,137 9,597 7,591 8,689 9,630 5,686 12.87%
-
NP to SH 12,100 9,150 9,253 7,680 9,448 9,630 5,686 13.40%
-
Tax Rate 18.10% 14.94% 21.54% 27.59% 20.43% 20.15% 27.77% -
Total Cost 157,678 179,582 205,151 203,386 166,862 132,935 88,988 9.99%
-
Net Worth 114,983 105,127 110,028 102,220 100,247 93,282 80,614 6.09%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 5,013 64 - - - 3,429 2,687 10.94%
Div Payout % 41.44% 0.71% - - - 35.61% 47.26% -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 114,983 105,127 110,028 102,220 100,247 93,282 80,614 6.09%
NOSH 133,701 129,787 132,564 134,500 137,325 137,179 107,485 3.70%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 6.94% 5.34% 4.47% 3.60% 4.95% 6.75% 6.01% -
ROE 10.52% 8.70% 8.41% 7.51% 9.42% 10.32% 7.05% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 126.73 146.18 162.00 156.86 127.84 103.93 88.08 6.24%
EPS 9.05 7.05 6.98 5.71 6.88 7.02 5.29 9.35%
DPS 3.75 0.05 0.00 0.00 0.00 2.50 2.50 6.98%
NAPS 0.86 0.81 0.83 0.76 0.73 0.68 0.75 2.30%
Adjusted Per Share Value based on latest NOSH - 134,555
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 61.73 69.11 78.23 76.86 63.95 51.94 34.49 10.18%
EPS 4.41 3.33 3.37 2.80 3.44 3.51 2.07 13.42%
DPS 1.83 0.02 0.00 0.00 0.00 1.25 0.98 10.96%
NAPS 0.4189 0.383 0.4008 0.3724 0.3652 0.3398 0.2937 6.09%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 -
Price 0.84 0.51 0.64 0.69 0.74 0.78 1.97 -
P/RPS 0.66 0.35 0.40 0.44 0.58 0.75 2.24 -18.41%
P/EPS 9.28 7.23 9.17 12.08 10.76 11.11 37.24 -20.66%
EY 10.77 13.82 10.91 8.28 9.30 9.00 2.69 25.99%
DY 4.46 0.10 0.00 0.00 0.00 3.21 1.27 23.27%
P/NAPS 0.98 0.63 0.77 0.91 1.01 1.15 2.63 -15.16%
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 29/06/09 20/06/08 30/05/07 14/06/06 20/06/05 28/06/04 -
Price 0.77 0.48 0.63 0.68 0.71 0.80 1.55 -
P/RPS 0.61 0.33 0.39 0.43 0.56 0.77 1.76 -16.18%
P/EPS 8.51 6.81 9.03 11.91 10.32 11.40 29.30 -18.61%
EY 11.75 14.69 11.08 8.40 9.69 8.78 3.41 22.88%
DY 4.87 0.10 0.00 0.00 0.00 3.13 1.61 20.24%
P/NAPS 0.90 0.59 0.76 0.89 0.97 1.18 2.07 -12.95%

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