[JAYCORP] YoY Quarter Result on 30-Apr-2006 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -55.13%
YoY- -50.83%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 51,543 56,579 81,634 56,064 54,730 34,243 26,253 11.88%
PBT 6,290 4,273 5,541 1,820 4,599 2,165 4,303 6.52%
Tax -790 -691 -1,323 -743 -918 -780 -811 -0.43%
NP 5,500 3,582 4,218 1,077 3,681 1,385 3,492 7.85%
-
NP to SH 4,550 2,864 3,485 1,810 3,681 1,385 3,492 4.50%
-
Tax Rate 12.56% 16.17% 23.88% 40.82% 19.96% 36.03% 18.85% -
Total Cost 46,043 52,997 77,416 54,987 51,049 32,858 22,761 12.44%
-
Net Worth 104,999 110,051 102,262 100,098 93,398 80,523 74,137 5.96%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div - - - - 3,433 - - -
Div Payout % - - - - 93.28% - - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 104,999 110,051 102,262 100,098 93,398 80,523 74,137 5.96%
NOSH 129,629 132,592 134,555 137,121 137,350 107,364 107,446 3.17%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 10.67% 6.33% 5.17% 1.92% 6.73% 4.04% 13.30% -
ROE 4.33% 2.60% 3.41% 1.81% 3.94% 1.72% 4.71% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 39.76 42.67 60.67 40.89 39.85 31.89 24.43 8.44%
EPS 3.51 2.16 2.59 1.32 2.68 1.29 3.25 1.28%
DPS 0.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.81 0.83 0.76 0.73 0.68 0.75 0.69 2.70%
Adjusted Per Share Value based on latest NOSH - 137,121
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 18.78 20.61 29.74 20.42 19.94 12.47 9.56 11.89%
EPS 1.66 1.04 1.27 0.66 1.34 0.50 1.27 4.56%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.3825 0.4009 0.3725 0.3647 0.3402 0.2933 0.2701 5.96%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.51 0.64 0.69 0.74 0.78 1.97 0.65 -
P/RPS 1.28 1.50 1.14 1.81 1.96 6.18 2.66 -11.46%
P/EPS 14.53 29.63 26.64 56.06 29.10 152.71 20.00 -5.18%
EY 6.88 3.38 3.75 1.78 3.44 0.65 5.00 5.45%
DY 0.00 0.00 0.00 0.00 3.21 0.00 0.00 -
P/NAPS 0.63 0.77 0.91 1.01 1.15 2.63 0.94 -6.44%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 29/06/09 20/06/08 30/05/07 14/06/06 20/06/05 28/06/04 30/06/03 -
Price 0.48 0.63 0.68 0.71 0.80 1.55 1.09 -
P/RPS 1.21 1.48 1.12 1.74 2.01 4.86 4.46 -19.52%
P/EPS 13.68 29.17 26.25 53.79 29.85 120.16 33.54 -13.87%
EY 7.31 3.43 3.81 1.86 3.35 0.83 2.98 16.11%
DY 0.00 0.00 0.00 0.00 3.13 0.00 0.00 -
P/NAPS 0.59 0.76 0.89 0.97 1.18 2.07 1.58 -15.12%

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