[JAYCORP] YoY Cumulative Quarter Result on 31-Oct-2006 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -74.42%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 59,426 79,329 81,380 54,174 50,902 43,779 30,249 11.90%
PBT 6,910 2,916 5,133 2,873 3,876 3,613 3,204 13.65%
Tax -1,016 -959 -970 -793 -744 -785 -659 7.47%
NP 5,894 1,957 4,163 2,080 3,132 2,828 2,545 15.00%
-
NP to SH 5,740 1,957 3,433 2,225 2,906 2,828 2,545 14.50%
-
Tax Rate 14.70% 32.89% 18.90% 27.60% 19.20% 21.73% 20.57% -
Total Cost 53,532 77,372 77,217 52,094 47,770 40,951 27,704 11.59%
-
Net Worth 111,999 108,573 109,110 103,009 0 87,098 80,537 5.64%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div - - - - 5,484 - - -
Div Payout % - - - - 188.75% - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 111,999 108,573 109,110 103,009 0 87,098 80,537 5.64%
NOSH 127,272 134,041 133,062 137,345 137,123 107,528 107,383 2.86%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 9.92% 2.47% 5.12% 3.84% 6.15% 6.46% 8.41% -
ROE 5.13% 1.80% 3.15% 2.16% 0.00% 3.25% 3.16% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 46.69 59.18 61.16 39.44 37.12 40.71 28.17 8.77%
EPS 4.51 1.46 2.58 1.62 2.40 2.63 2.37 11.30%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.88 0.81 0.82 0.75 0.00 0.81 0.75 2.69%
Adjusted Per Share Value based on latest NOSH - 137,345
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 21.65 28.90 29.65 19.74 18.54 15.95 11.02 11.90%
EPS 2.09 0.71 1.25 0.81 1.06 1.03 0.93 14.43%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.408 0.3955 0.3975 0.3753 0.00 0.3173 0.2934 5.64%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.71 0.55 0.68 0.73 0.75 1.20 3.20 -
P/RPS 1.52 0.93 1.11 1.85 2.02 2.95 11.36 -28.46%
P/EPS 15.74 37.67 26.36 45.06 35.39 45.63 135.02 -30.08%
EY 6.35 2.65 3.79 2.22 2.83 2.19 0.74 43.03%
DY 0.00 0.00 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 0.81 0.68 0.83 0.97 0.00 1.48 4.27 -24.17%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 15/12/08 06/12/07 29/12/06 16/12/05 15/12/04 22/12/03 -
Price 0.75 0.51 0.68 0.81 0.70 1.37 2.13 -
P/RPS 1.61 0.86 1.11 2.05 1.89 3.36 7.56 -22.70%
P/EPS 16.63 34.93 26.36 50.00 33.03 52.09 89.87 -24.49%
EY 6.01 2.86 3.79 2.00 3.03 1.92 1.11 32.47%
DY 0.00 0.00 0.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.85 0.63 0.83 1.08 0.00 1.69 2.84 -18.19%

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