[JAYCORP] YoY Cumulative Quarter Result on 30-Apr-2009 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 98.91%
YoY- -1.11%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 173,095 140,570 169,440 189,719 214,748 210,977 175,551 -0.23%
PBT 12,889 5,715 14,361 11,918 12,231 10,484 10,920 2.79%
Tax -2,965 -1,656 -2,599 -1,781 -2,634 -2,893 -2,231 4.85%
NP 9,924 4,059 11,762 10,137 9,597 7,591 8,689 2.23%
-
NP to SH 8,116 3,067 12,100 9,150 9,253 7,680 9,448 -2.49%
-
Tax Rate 23.00% 28.98% 18.10% 14.94% 21.54% 27.59% 20.43% -
Total Cost 163,171 136,511 157,678 179,582 205,151 203,386 166,862 -0.37%
-
Net Worth 118,969 115,012 114,983 105,127 110,028 102,220 100,247 2.89%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - 5,013 64 - - - -
Div Payout % - - 41.44% 0.71% - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 118,969 115,012 114,983 105,127 110,028 102,220 100,247 2.89%
NOSH 136,746 136,919 133,701 129,787 132,564 134,500 137,325 -0.07%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 5.73% 2.89% 6.94% 5.34% 4.47% 3.60% 4.95% -
ROE 6.82% 2.67% 10.52% 8.70% 8.41% 7.51% 9.42% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 126.58 102.67 126.73 146.18 162.00 156.86 127.84 -0.16%
EPS 5.93 2.24 9.05 7.05 6.98 5.71 6.88 -2.44%
DPS 0.00 0.00 3.75 0.05 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.86 0.81 0.83 0.76 0.73 2.96%
Adjusted Per Share Value based on latest NOSH - 129,629
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 64.41 52.31 63.05 70.59 79.91 78.50 65.32 -0.23%
EPS 3.02 1.14 4.50 3.40 3.44 2.86 3.52 -2.51%
DPS 0.00 0.00 1.87 0.02 0.00 0.00 0.00 -
NAPS 0.4427 0.428 0.4278 0.3912 0.4094 0.3804 0.373 2.89%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.48 0.62 0.84 0.51 0.64 0.69 0.74 -
P/RPS 0.38 0.60 0.66 0.35 0.40 0.44 0.58 -6.79%
P/EPS 8.09 27.68 9.28 7.23 9.17 12.08 10.76 -4.63%
EY 12.36 3.61 10.77 13.82 10.91 8.28 9.30 4.85%
DY 0.00 0.00 4.46 0.10 0.00 0.00 0.00 -
P/NAPS 0.55 0.74 0.98 0.63 0.77 0.91 1.01 -9.62%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 29/06/11 30/06/10 29/06/09 20/06/08 30/05/07 14/06/06 -
Price 0.46 0.55 0.77 0.48 0.63 0.68 0.71 -
P/RPS 0.36 0.54 0.61 0.33 0.39 0.43 0.56 -7.09%
P/EPS 7.75 24.55 8.51 6.81 9.03 11.91 10.32 -4.65%
EY 12.90 4.07 11.75 14.69 11.08 8.40 9.69 4.87%
DY 0.00 0.00 4.87 0.10 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.90 0.59 0.76 0.89 0.97 -9.57%

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