[JAYCORP] YoY Quarter Result on 31-Oct-2004 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
15-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- -24.02%
YoY- 11.12%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Revenue 81,380 54,174 50,902 43,779 30,249 31,541 0 -
PBT 5,133 2,873 3,876 3,613 3,204 4,485 0 -
Tax -970 -793 -744 -785 -659 -1,000 0 -
NP 4,163 2,080 3,132 2,828 2,545 3,485 0 -
-
NP to SH 3,433 2,225 2,906 2,828 2,545 3,485 0 -
-
Tax Rate 18.90% 27.60% 19.20% 21.73% 20.57% 22.30% - -
Total Cost 77,217 52,094 47,770 40,951 27,704 28,056 0 -
-
Net Worth 109,110 103,009 0 87,098 80,537 67,763 0 -
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Div - - 5,484 - - - - -
Div Payout % - - 188.75% - - - - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Net Worth 109,110 103,009 0 87,098 80,537 67,763 0 -
NOSH 133,062 137,345 137,123 107,528 107,383 107,561 0 -
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
NP Margin 5.12% 3.84% 6.15% 6.46% 8.41% 11.05% 0.00% -
ROE 3.15% 2.16% 0.00% 3.25% 3.16% 5.14% 0.00% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 61.16 39.44 37.12 40.71 28.17 29.32 0.00 -
EPS 2.58 1.62 2.40 2.63 2.37 3.24 0.00 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.75 0.00 0.81 0.75 0.63 0.00 -
Adjusted Per Share Value based on latest NOSH - 107,528
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
RPS 29.65 19.74 18.54 15.95 11.02 11.49 0.00 -
EPS 1.25 0.81 1.06 1.03 0.93 1.27 0.00 -
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.3975 0.3753 0.00 0.3173 0.2934 0.2469 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 - -
Price 0.68 0.73 0.75 1.20 3.20 0.77 0.00 -
P/RPS 1.11 1.85 2.02 2.95 11.36 2.63 0.00 -
P/EPS 26.36 45.06 35.39 45.63 135.02 23.77 0.00 -
EY 3.79 2.22 2.83 2.19 0.74 4.21 0.00 -
DY 0.00 0.00 5.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.97 0.00 1.48 4.27 1.22 0.00 -
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 CAGR
Date 06/12/07 29/12/06 16/12/05 15/12/04 22/12/03 30/12/02 - -
Price 0.68 0.81 0.70 1.37 2.13 0.68 0.00 -
P/RPS 1.11 2.05 1.89 3.36 7.56 2.32 0.00 -
P/EPS 26.36 50.00 33.03 52.09 89.87 20.99 0.00 -
EY 3.79 2.00 3.03 1.92 1.11 4.76 0.00 -
DY 0.00 0.00 5.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.08 0.00 1.69 2.84 1.08 0.00 -

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
Post a Comment