[JAYCORP] YoY 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- -11.42%
YoY- -51.14%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 57,102 58,847 76,568 75,169 68,584 44,055 30,200 11.18%
PBT 5,278 2,712 2,825 2,072 5,030 3,847 2,502 13.23%
Tax -852 -32 -973 -778 -744 -726 -768 1.74%
NP 4,426 2,680 1,852 1,294 4,286 3,121 1,734 16.88%
-
NP to SH 4,250 2,691 2,956 1,971 4,034 3,121 1,734 16.09%
-
Tax Rate 16.14% 1.18% 34.44% 37.55% 14.79% 18.87% 30.70% -
Total Cost 52,676 56,167 74,716 73,875 64,298 40,934 28,466 10.79%
-
Net Worth 117,610 105,300 109,185 99,899 0 87,441 79,699 6.69%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 5,011 65 - - - 3,363 2,692 10.90%
Div Payout % 117.92% 2.42% - - - 107.76% 155.28% -
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 117,610 105,300 109,185 99,899 0 87,441 79,699 6.69%
NOSH 133,647 130,000 133,153 134,999 137,130 134,525 107,701 3.65%
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 7.75% 4.55% 2.42% 1.72% 6.25% 7.08% 5.74% -
ROE 3.61% 2.56% 2.71% 1.97% 0.00% 3.57% 2.18% -
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 42.73 45.27 57.50 55.68 50.01 32.75 28.04 7.26%
EPS 3.18 2.07 2.22 1.46 2.96 2.32 1.61 12.00%
DPS 3.75 0.05 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 20.80 21.44 27.89 27.38 24.99 16.05 11.00 11.19%
EPS 1.55 0.98 1.08 0.72 1.47 1.14 0.63 16.17%
DPS 1.83 0.02 0.00 0.00 0.00 1.23 0.98 10.95%
NAPS 0.4285 0.3836 0.3978 0.3639 0.00 0.3185 0.2903 6.69%
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 1.92 0.95 1.25 1.44 1.50 2.87 7.63 -20.52%
P/EPS 25.79 20.77 32.43 54.79 25.50 40.52 132.92 -23.89%
EY 3.88 4.81 3.08 1.83 3.92 2.47 0.75 31.47%
DY 4.57 0.12 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 2.06 0.97 1.22 1.24 1.44 2.75 7.60 -19.53%
P/EPS 27.67 21.26 31.53 47.26 24.48 38.79 132.30 -22.93%
EY 3.61 4.70 3.17 2.12 4.09 2.58 0.76 29.62%
DY 4.26 0.11 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