[JAYCORP] YoY Cumulative Quarter Result on 31-Jan-2007 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
19-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- 88.58%
YoY- -43.24%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 116,528 138,176 158,169 129,344 119,486 87,835 60,431 11.55%
PBT 12,188 5,628 7,958 4,945 8,906 7,460 5,707 13.46%
Tax -1,868 -991 -1,943 -1,571 -1,488 -1,511 -1,406 4.84%
NP 10,320 4,637 6,015 3,374 7,418 5,949 4,301 15.68%
-
NP to SH 9,990 4,600 6,389 4,196 7,392 5,949 4,301 15.06%
-
Tax Rate 15.33% 17.61% 24.42% 31.77% 16.71% 20.25% 24.64% -
Total Cost 106,208 133,539 152,154 125,970 112,068 81,886 56,130 11.20%
-
Net Worth 117,686 105,254 109,145 99,840 0 87,287 79,568 6.73%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 5,015 - - - - 3,357 2,688 10.94%
Div Payout % 50.20% - - - - 56.43% 62.50% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 117,686 105,254 109,145 99,840 0 87,287 79,568 6.73%
NOSH 133,734 129,943 133,104 134,919 137,127 134,288 107,525 3.69%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 8.86% 3.36% 3.80% 2.61% 6.21% 6.77% 7.12% -
ROE 8.49% 4.37% 5.85% 4.20% 0.00% 6.82% 5.41% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 87.13 106.34 118.83 95.87 87.13 65.41 56.20 7.57%
EPS 7.47 3.54 4.80 3.11 5.43 4.43 4.00 10.96%
DPS 3.75 0.00 0.00 0.00 0.00 2.50 2.50 6.98%
NAPS 0.88 0.81 0.82 0.74 0.00 0.65 0.74 2.92%
Adjusted Per Share Value based on latest NOSH - 134,999
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 43.36 51.41 58.85 48.13 44.46 32.68 22.49 11.55%
EPS 3.72 1.71 2.38 1.56 2.75 2.21 1.60 15.08%
DPS 1.87 0.00 0.00 0.00 0.00 1.25 1.00 10.98%
NAPS 0.4379 0.3916 0.4061 0.3715 0.00 0.3248 0.2961 6.73%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.82 0.43 0.72 0.80 0.75 0.94 2.14 -
P/RPS 0.94 0.40 0.61 0.83 0.86 1.44 3.81 -20.78%
P/EPS 10.98 12.15 15.00 25.72 13.91 21.22 53.50 -23.17%
EY 9.11 8.23 6.67 3.89 7.19 4.71 1.87 30.16%
DY 4.57 0.00 0.00 0.00 0.00 2.66 1.17 25.46%
P/NAPS 0.93 0.53 0.88 1.08 0.00 1.45 2.89 -17.20%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 26/03/09 06/03/08 19/03/07 30/03/06 21/03/05 29/03/04 -
Price 0.88 0.44 0.70 0.69 0.72 0.90 2.13 -
P/RPS 1.01 0.41 0.59 0.72 0.83 1.38 3.79 -19.76%
P/EPS 11.78 12.43 14.58 22.19 13.36 20.32 53.25 -22.21%
EY 8.49 8.05 6.86 4.51 7.49 4.92 1.88 28.53%
DY 4.26 0.00 0.00 0.00 0.00 2.78 1.17 24.00%
P/NAPS 1.00 0.54 0.85 0.93 0.00 1.38 2.88 -16.14%

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