[JAYCORP] YoY Cumulative Quarter Result on 31-Jul-2008 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- -54.83%
YoY- -65.63%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 192,059 227,414 252,657 283,752 282,937 23,108 190,249 0.15%
PBT 9,378 18,229 19,293 7,487 17,622 11,276 14,963 -7.48%
Tax -4,645 -3,618 -5,457 -3,160 -4,142 -2,800 -4,444 0.73%
NP 4,733 14,611 13,836 4,327 13,480 8,476 10,519 -12.45%
-
NP to SH 2,548 13,924 12,297 4,180 12,162 8,697 10,519 -21.03%
-
Tax Rate 49.53% 19.85% 28.28% 42.21% 23.50% 24.83% 29.70% -
Total Cost 187,326 212,803 238,821 279,425 269,457 14,632 179,730 0.69%
-
Net Worth 113,625 116,367 107,663 104,612 106,235 100,041 94,643 3.09%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div 2,737 10,031 116 52 5,379 5,481 3,380 -3.45%
Div Payout % 107.46% 72.05% 0.95% 1.27% 44.23% 63.03% 32.13% -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 113,625 116,367 107,663 104,612 106,235 100,041 94,643 3.09%
NOSH 136,898 133,756 129,715 132,421 134,475 137,043 135,205 0.20%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 2.46% 6.42% 5.48% 1.52% 4.76% 36.68% 5.53% -
ROE 2.24% 11.97% 11.42% 4.00% 11.45% 8.69% 11.11% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 140.29 170.02 194.78 214.28 210.40 16.86 140.71 -0.04%
EPS 1.86 10.41 9.48 3.16 9.09 6.42 7.78 -21.21%
DPS 2.00 7.50 0.09 0.04 4.00 4.00 2.50 -3.64%
NAPS 0.83 0.87 0.83 0.79 0.79 0.73 0.70 2.87%
Adjusted Per Share Value based on latest NOSH - 132,580
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 71.46 84.62 94.01 105.58 105.28 8.60 70.79 0.15%
EPS 0.95 5.18 4.58 1.56 4.53 3.24 3.91 -20.99%
DPS 1.02 3.73 0.04 0.02 2.00 2.04 1.26 -3.45%
NAPS 0.4228 0.433 0.4006 0.3893 0.3953 0.3722 0.3522 3.09%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 -
Price 0.56 0.77 0.50 0.68 0.75 0.70 0.77 -
P/RPS 0.40 0.45 0.26 0.32 0.36 4.15 0.55 -5.16%
P/EPS 30.09 7.40 5.27 21.54 8.29 11.03 9.90 20.34%
EY 3.32 13.52 18.96 4.64 12.06 9.07 10.10 -16.91%
DY 3.57 9.74 0.18 0.06 5.33 5.71 3.25 1.57%
P/NAPS 0.67 0.89 0.60 0.86 0.95 0.96 1.10 -7.92%
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/09/11 29/09/10 30/09/09 26/09/08 28/09/07 02/10/06 30/09/05 -
Price 0.51 0.75 0.74 0.57 0.66 0.75 0.75 -
P/RPS 0.36 0.44 0.38 0.27 0.31 4.45 0.53 -6.24%
P/EPS 27.40 7.20 7.81 18.06 7.30 11.82 9.64 19.00%
EY 3.65 13.88 12.81 5.54 13.70 8.46 10.37 -15.96%
DY 3.92 10.00 0.12 0.07 6.06 5.33 3.33 2.75%
P/NAPS 0.61 0.86 0.89 0.72 0.84 1.03 1.07 -8.93%

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