[JAYCORP] YoY Quarter Result on 31-Jul-2008 [#4]

Stock

[JAYCORP] JAYCORP BHD

Announcement Date

26-Sep-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

31-Jul-2008 [#4]

Profit Trend

QoQ- -332.47%

YoY- -248.58%

Quarter Report

JAYCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Quarter Result
Revenue	51,490	57,974	62,938	69,004	71,959	61,060	48,516	0.99%
YoY %	-11.18%	-7.89%	-8.79%	-4.11%	17.85%	25.86%	-	-
Horiz. %	106.13%	119.49%	129.73%	142.23%	148.32%	125.86%	100.00%	-
PBT	3,387	3,868	7,375	-7,850	7,136	299	2,903	2.60%
YoY %	-12.44%	-47.55%	193.95%	-210.01%	2,286.62%	-89.70%	-	-
Horiz. %	116.67%	133.24%	254.05%	-270.41%	245.81%	10.30%	100.00%	-
Tax	-2,715	-1,019	-3,676	-527	-1,249	-566	-2,014	5.10%
YoY %	-166.44%	72.28%	-597.53%	57.81%	-120.67%	71.90%	-	-
Horiz. %	134.81%	50.60%	182.52%	26.17%	62.02%	28.10%	100.00%	-
NP	672	2,849	3,699	-8,377	5,887	-267	889	-4.55%
YoY %	-76.41%	-22.98%	144.16%	-242.30%	2,304.87%	-130.03%	-	-
Horiz. %	75.59%	320.47%	416.09%	-942.29%	662.20%	-30.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-521	1,824	3,147	-6,658	4,481	-458	889	-
YoY %	-128.56%	-42.04%	147.27%	-248.58%	1,078.38%	-151.52%	-	-
Horiz. %	-58.61%	205.17%	353.99%	-748.93%	504.05%	-51.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	80.16%	26.34%	49.84%	-	17.50%	189.30%	69.38%	-
YoY %	204.33%	-47.15%	0.00%	-	-90.76%	172.85%	-	-
Horiz. %	115.54%	37.96%	71.84%	-	25.22%	272.85%	100.00%	-
Total Cost	50,818	55,125	59,239	77,381	66,072	61,327	47,627	1.08%
YoY %	-7.81%	-6.94%	-23.45%	17.12%	7.74%	28.77%	-	-
Horiz. %	106.70%	115.74%	124.38%	162.47%	138.73%	128.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,732	116,682	107,490	106,064	106,176	101,357	94,287	3.17%
YoY %	-2.53%	8.55%	1.34%	-0.11%	4.75%	7.50%	-	-
Horiz. %	120.62%	123.75%	114.00%	112.49%	112.61%	107.50%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Dividend
Div	2,740	5,029	51	53	5,376	5,553	3,367	-3.37%
YoY %	-45.52%	9,760.78%	-3.77%	-99.01%	-3.19%	64.92%	-	-
Horiz. %	81.38%	149.36%	1.51%	1.57%	159.67%	164.92%	100.00%	-
Div Payout %	0.00%	275.74%	1.65%	0.00%	119.97%	0.00%	378.79%	-
YoY %	0.00%	16,611.52%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	72.79%	0.44%	0.00%	31.67%	0.00%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Equity
Net Worth	113,732	116,682	107,490	106,064	106,176	101,357	94,287	3.17%
YoY %	-2.53%	8.55%	1.34%	-0.11%	4.75%	7.50%	-	-
Horiz. %	120.62%	123.75%	114.00%	112.49%	112.61%	107.50%	100.00%	-
NOSH	137,027	134,117	129,506	132,580	134,401	138,846	134,696	0.28%
YoY %	2.17%	3.56%	-2.32%	-1.35%	-3.20%	3.08%	-	-
Horiz. %	101.73%	99.57%	96.15%	98.43%	99.78%	103.08%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Ratio Analysis
NP Margin	1.31%	4.91%	5.88%	-12.14%	8.18%	-0.44%	1.83%	-
YoY %	-73.32%	-16.50%	148.43%	-248.41%	1,959.09%	-124.04%	-	-
Horiz. %	71.58%	268.31%	321.31%	-663.39%	446.99%	-24.04%	100.00%	-
ROE	-0.46%	1.56%	2.93%	-6.28%	4.22%	-0.45%	0.94%	-
YoY %	-129.49%	-46.76%	146.66%	-248.82%	1,037.78%	-147.87%	-	-
Horiz. %	-48.94%	165.96%	311.70%	-668.09%	448.94%	-47.87%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Per Share
RPS	37.58	43.23	48.60	52.05	53.54	43.98	36.02	0.70%
YoY %	-13.07%	-11.05%	-6.63%	-2.78%	21.74%	22.10%	-	-
Horiz. %	104.33%	120.02%	134.93%	144.50%	148.64%	122.10%	100.00%	-
EPS	-0.38	1.36	2.43	-5.03	3.34	-0.34	0.66	-
YoY %	-127.94%	-44.03%	148.31%	-250.60%	1,082.35%	-151.52%	-	-
Horiz. %	-57.58%	206.06%	368.18%	-762.12%	506.06%	-51.52%	100.00%	-
DPS	2.00	3.75	0.04	0.04	4.00	4.00	2.50	-3.64%
YoY %	-46.67%	9,275.00%	0.00%	-99.00%	0.00%	60.00%	-	-
Horiz. %	80.00%	150.00%	1.60%	1.60%	160.00%	160.00%	100.00%	-
NAPS	0.83	0.87	0.83	0.80	0.79	0.73	0.70	2.87%
YoY %	-4.60%	4.82%	3.75%	1.27%	8.22%	4.29%	-	-
Horiz. %	118.57%	124.29%	118.57%	114.29%	112.86%	104.29%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 132,580
RPS	18.76	21.12	22.93	25.14	26.21	22.24	17.67	1.00%
YoY %	-11.17%	-7.89%	-8.79%	-4.08%	17.85%	25.86%	-	-
Horiz. %	106.17%	119.52%	129.77%	142.28%	148.33%	125.86%	100.00%	-
EPS	-0.19	0.66	1.15	-2.43	1.63	-0.17	0.32	-
YoY %	-128.79%	-42.61%	147.33%	-249.08%	1,058.82%	-153.12%	-	-
Horiz. %	-59.38%	206.25%	359.37%	-759.38%	509.38%	-53.12%	100.00%	-
DPS	1.00	1.83	0.02	0.02	1.96	2.02	1.23	-3.38%
YoY %	-45.36%	9,050.00%	0.00%	-98.98%	-2.97%	64.23%	-	-
Horiz. %	81.30%	148.78%	1.63%	1.63%	159.35%	164.23%	100.00%	-
NAPS	0.4143	0.4251	0.3916	0.3864	0.3868	0.3692	0.3435	3.17%
YoY %	-2.54%	8.55%	1.35%	-0.10%	4.77%	7.48%	-	-
Horiz. %	120.61%	123.76%	114.00%	112.49%	112.61%	107.48%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	-
Price	0.56	0.77	0.50	0.68	0.75	0.70	0.77	-
P/RPS	1.49	1.78	1.03	1.31	1.40	1.59	2.14	-5.85%
YoY %	-16.29%	72.82%	-21.37%	-6.43%	-11.95%	-25.70%	-	-
Horiz. %	69.63%	83.18%	48.13%	61.21%	65.42%	74.30%	100.00%	-
P/EPS	-147.28	56.62	20.58	-13.54	22.50	-212.21	116.67	-
YoY %	-360.12%	175.12%	251.99%	-160.18%	110.60%	-281.89%	-	-
Horiz. %	-126.24%	48.53%	17.64%	-11.61%	19.29%	-181.89%	100.00%	-
EY	-0.68	1.77	4.86	-7.39	4.45	-0.47	0.86	-
YoY %	-138.42%	-63.58%	165.76%	-266.07%	1,046.81%	-154.65%	-	-
Horiz. %	-79.07%	205.81%	565.12%	-859.30%	517.44%	-54.65%	100.00%	-
DY	3.57	4.87	0.08	0.06	5.33	5.71	3.25	1.57%
YoY %	-26.69%	5,987.50%	33.33%	-98.87%	-6.65%	75.69%	-	-
Horiz. %	109.85%	149.85%	2.46%	1.85%	164.00%	175.69%	100.00%	-
P/NAPS	0.67	0.89	0.60	0.85	0.95	0.96	1.10	-7.92%
YoY %	-24.72%	48.33%	-29.41%	-10.53%	-1.04%	-12.73%	-	-
Horiz. %	60.91%	80.91%	54.55%	77.27%	86.36%	87.27%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	29/09/11	29/09/10	30/09/09	26/09/08	28/09/07	02/10/06	30/09/05	-
Price	0.51	0.75	0.74	0.57	0.66	0.75	0.75	-
P/RPS	1.36	1.74	1.52	1.10	1.23	1.71	2.08	-6.83%
YoY %	-21.84%	14.47%	38.18%	-10.57%	-28.07%	-17.79%	-	-
Horiz. %	65.38%	83.65%	73.08%	52.88%	59.13%	82.21%	100.00%	-
P/EPS	-134.13	55.15	30.45	-11.35	19.80	-227.37	113.64	-
YoY %	-343.21%	81.12%	368.28%	-157.32%	108.71%	-300.08%	-	-
Horiz. %	-118.03%	48.53%	26.80%	-9.99%	17.42%	-200.08%	100.00%	-
EY	-0.75	1.81	3.28	-8.81	5.05	-0.44	0.88	-
YoY %	-141.44%	-44.82%	137.23%	-274.46%	1,247.73%	-150.00%	-	-
Horiz. %	-85.23%	205.68%	372.73%	-1,001.14%	573.86%	-50.00%	100.00%	-
DY	3.92	5.00	0.05	0.07	6.06	5.33	3.33	2.75%
YoY %	-21.60%	9,900.00%	-28.57%	-98.84%	13.70%	60.06%	-	-
Horiz. %	117.72%	150.15%	1.50%	2.10%	181.98%	160.06%	100.00%	-
P/NAPS	0.61	0.86	0.89	0.71	0.84	1.03	1.07	-8.93%
YoY %	-29.07%	-3.37%	25.35%	-15.48%	-18.45%	-3.74%	-	-
Horiz. %	57.01%	80.37%	83.18%	66.36%	78.50%	96.26%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos