[JAYCORP] YoY Quarter Result on 30-Apr-2009 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
30-Apr-2009 [#3]
Profit Trend
QoQ- 69.08%
YoY- 58.87%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 62,107 43,547 52,912 51,543 56,579 81,634 56,064 1.71%
PBT 6,594 1,274 2,173 6,290 4,273 5,541 1,820 23.90%
Tax -1,424 -324 -731 -790 -691 -1,323 -743 11.44%
NP 5,170 950 1,442 5,500 3,582 4,218 1,077 29.85%
-
NP to SH 3,682 705 2,110 4,550 2,864 3,485 1,810 12.55%
-
Tax Rate 21.60% 25.43% 33.64% 12.56% 16.17% 23.88% 40.82% -
Total Cost 56,937 42,597 51,470 46,043 52,997 77,416 54,987 0.58%
-
Net Worth 119,176 116,117 114,848 104,999 110,051 102,262 100,098 2.94%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 119,176 116,117 114,848 104,999 110,051 102,262 100,098 2.94%
NOSH 136,984 138,235 133,544 129,629 132,592 134,555 137,121 -0.01%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 8.32% 2.18% 2.73% 10.67% 6.33% 5.17% 1.92% -
ROE 3.09% 0.61% 1.84% 4.33% 2.60% 3.41% 1.81% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 45.34 31.50 39.62 39.76 42.67 60.67 40.89 1.73%
EPS 2.69 0.51 1.58 3.51 2.16 2.59 1.32 12.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.84 0.86 0.81 0.83 0.76 0.73 2.96%
Adjusted Per Share Value based on latest NOSH - 129,629
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 22.63 15.86 19.28 18.78 20.61 29.74 20.42 1.72%
EPS 1.34 0.26 0.77 1.66 1.04 1.27 0.66 12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4342 0.423 0.4184 0.3825 0.4009 0.3725 0.3647 2.94%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.48 0.62 0.84 0.51 0.64 0.69 0.74 -
P/RPS 1.06 1.97 2.12 1.28 1.50 1.14 1.81 -8.52%
P/EPS 17.86 121.57 53.16 14.53 29.63 26.64 56.06 -17.34%
EY 5.60 0.82 1.88 6.88 3.38 3.75 1.78 21.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.74 0.98 0.63 0.77 0.91 1.01 -9.62%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/12 29/06/11 30/06/10 29/06/09 20/06/08 30/05/07 14/06/06 -
Price 0.46 0.55 0.77 0.48 0.63 0.68 0.71 -
P/RPS 1.01 1.75 1.94 1.21 1.48 1.12 1.74 -8.65%
P/EPS 17.11 107.84 48.73 13.68 29.17 26.25 53.79 -17.36%
EY 5.84 0.93 2.05 7.31 3.43 3.81 1.86 20.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.90 0.59 0.76 0.89 0.97 -9.57%

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