[JAYCORP] YoY Cumulative Quarter Result on 30-Apr-2010 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2010
Quarter
30-Apr-2010 [#3]
Profit Trend
QoQ- 21.12%
YoY- 32.24%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 154,700 173,095 140,570 169,440 189,719 214,748 210,977 -5.03%
PBT 10,011 12,889 5,715 14,361 11,918 12,231 10,484 -0.76%
Tax -1,906 -2,965 -1,656 -2,599 -1,781 -2,634 -2,893 -6.71%
NP 8,105 9,924 4,059 11,762 10,137 9,597 7,591 1.09%
-
NP to SH 6,641 8,116 3,067 12,100 9,150 9,253 7,680 -2.39%
-
Tax Rate 19.04% 23.00% 28.98% 18.10% 14.94% 21.54% 27.59% -
Total Cost 146,595 163,171 136,511 157,678 179,582 205,151 203,386 -5.30%
-
Net Worth 123,102 118,969 115,012 114,983 105,127 110,028 102,220 3.14%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div - - - 5,013 64 - - -
Div Payout % - - - 41.44% 0.71% - - -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 123,102 118,969 115,012 114,983 105,127 110,028 102,220 3.14%
NOSH 136,780 136,746 136,919 133,701 129,787 132,564 134,500 0.28%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin 5.24% 5.73% 2.89% 6.94% 5.34% 4.47% 3.60% -
ROE 5.39% 6.82% 2.67% 10.52% 8.70% 8.41% 7.51% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 113.10 126.58 102.67 126.73 146.18 162.00 156.86 -5.30%
EPS 4.85 5.93 2.24 9.05 7.05 6.98 5.71 -2.68%
DPS 0.00 0.00 0.00 3.75 0.05 0.00 0.00 -
NAPS 0.90 0.87 0.84 0.86 0.81 0.83 0.76 2.85%
Adjusted Per Share Value based on latest NOSH - 133,544
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 56.36 63.06 51.21 61.73 69.11 78.23 76.86 -5.03%
EPS 2.42 2.96 1.12 4.41 3.33 3.37 2.80 -2.39%
DPS 0.00 0.00 0.00 1.83 0.02 0.00 0.00 -
NAPS 0.4485 0.4334 0.419 0.4189 0.383 0.4008 0.3724 3.14%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.425 0.48 0.62 0.84 0.51 0.64 0.69 -
P/RPS 0.38 0.38 0.60 0.66 0.35 0.40 0.44 -2.41%
P/EPS 8.75 8.09 27.68 9.28 7.23 9.17 12.08 -5.22%
EY 11.42 12.36 3.61 10.77 13.82 10.91 8.28 5.49%
DY 0.00 0.00 0.00 4.46 0.10 0.00 0.00 -
P/NAPS 0.47 0.55 0.74 0.98 0.63 0.77 0.91 -10.41%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 27/06/13 28/06/12 29/06/11 30/06/10 29/06/09 20/06/08 30/05/07 -
Price 0.51 0.46 0.55 0.77 0.48 0.63 0.68 -
P/RPS 0.45 0.36 0.54 0.61 0.33 0.39 0.43 0.75%
P/EPS 10.50 7.75 24.55 8.51 6.81 9.03 11.91 -2.07%
EY 9.52 12.90 4.07 11.75 14.69 11.08 8.40 2.10%
DY 0.00 0.00 0.00 4.87 0.10 0.00 0.00 -
P/NAPS 0.57 0.53 0.65 0.90 0.59 0.76 0.89 -7.15%

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