[JAYCORP] YoY Quarter Result on 31-Jul-2007 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jul-2007 [#4]
Profit Trend
QoQ- 28.58%
YoY- 1078.38%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 57,974 62,938 69,004 71,959 61,060 48,516 38,962 6.84%
PBT 3,868 7,375 -7,850 7,136 299 2,903 4,095 -0.94%
Tax -1,019 -3,676 -527 -1,249 -566 -2,014 -373 18.22%
NP 2,849 3,699 -8,377 5,887 -267 889 3,722 -4.35%
-
NP to SH 1,824 3,147 -6,658 4,481 -458 889 3,722 -11.20%
-
Tax Rate 26.34% 49.84% - 17.50% 189.30% 69.38% 9.11% -
Total Cost 55,125 59,239 77,381 66,072 61,327 47,627 35,240 7.73%
-
Net Worth 116,682 107,490 106,064 106,176 101,357 94,287 83,664 5.69%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div 5,029 51 53 5,376 5,553 3,367 - -
Div Payout % 275.74% 1.65% 0.00% 119.97% 0.00% 378.79% - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 116,682 107,490 106,064 106,176 101,357 94,287 83,664 5.69%
NOSH 134,117 129,506 132,580 134,401 138,846 134,696 107,262 3.79%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 4.91% 5.88% -12.14% 8.18% -0.44% 1.83% 9.55% -
ROE 1.56% 2.93% -6.28% 4.22% -0.45% 0.94% 4.45% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 43.23 48.60 52.05 53.54 43.98 36.02 36.32 2.94%
EPS 1.36 2.43 -5.03 3.34 -0.34 0.66 3.47 -14.44%
DPS 3.75 0.04 0.04 4.00 4.00 2.50 0.00 -
NAPS 0.87 0.83 0.80 0.79 0.73 0.70 0.78 1.83%
Adjusted Per Share Value based on latest NOSH - 134,401
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 21.12 22.93 25.14 26.21 22.24 17.67 14.19 6.84%
EPS 0.66 1.15 -2.43 1.63 -0.17 0.32 1.36 -11.34%
DPS 1.83 0.02 0.02 1.96 2.02 1.23 0.00 -
NAPS 0.4251 0.3916 0.3864 0.3868 0.3692 0.3435 0.3048 5.69%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 -
Price 0.77 0.50 0.68 0.75 0.70 0.77 1.60 -
P/RPS 1.78 1.03 1.31 1.40 1.59 2.14 4.40 -13.99%
P/EPS 56.62 20.58 -13.54 22.50 -212.21 116.67 46.11 3.47%
EY 1.77 4.86 -7.39 4.45 -0.47 0.86 2.17 -3.33%
DY 4.87 0.08 0.06 5.33 5.71 3.25 0.00 -
P/NAPS 0.89 0.60 0.85 0.95 0.96 1.10 2.05 -12.97%
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 29/09/10 30/09/09 26/09/08 28/09/07 02/10/06 30/09/05 27/09/04 -
Price 0.75 0.74 0.57 0.66 0.75 0.75 1.19 -
P/RPS 1.74 1.52 1.10 1.23 1.71 2.08 3.28 -10.02%
P/EPS 55.15 30.45 -11.35 19.80 -227.37 113.64 34.29 8.23%
EY 1.81 3.28 -8.81 5.05 -0.44 0.88 2.92 -7.65%
DY 5.00 0.05 0.07 6.06 5.33 3.33 0.00 -
P/NAPS 0.86 0.89 0.71 0.84 1.03 1.07 1.53 -9.15%

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