[JAYCORP] YoY TTM Result on 30-Apr-2006 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
30-Apr-2006 [#3]
Profit Trend
QoQ- -16.26%
YoY- -27.81%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Revenue 258,723 286,486 272,037 224,066 181,526 120,564 117,372 14.06%
PBT 4,068 19,367 10,785 13,629 16,154 10,543 16,540 -20.82%
Tax -2,308 -3,883 -3,460 -4,245 -2,802 -2,696 -5,489 -13.43%
NP 1,760 15,484 7,325 9,384 13,352 7,847 11,051 -26.35%
-
NP to SH 2,492 14,464 7,222 9,639 13,352 7,847 11,051 -21.96%
-
Tax Rate 56.74% 20.05% 32.08% 31.15% 17.35% 25.57% 33.19% -
Total Cost 256,963 271,002 264,712 214,682 168,174 112,717 106,321 15.82%
-
Net Worth 104,999 110,051 102,262 100,098 93,398 80,523 74,137 5.96%
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Div 53 5,376 5,553 10,872 6,796 5,380 - -
Div Payout % 2.13% 37.17% 76.90% 112.80% 50.91% 68.57% - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Net Worth 104,999 110,051 102,262 100,098 93,398 80,523 74,137 5.96%
NOSH 129,629 132,592 134,555 137,121 137,350 107,364 107,446 3.17%
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
NP Margin 0.68% 5.40% 2.69% 4.19% 7.36% 6.51% 9.42% -
ROE 2.37% 13.14% 7.06% 9.63% 14.30% 9.75% 14.91% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 199.59 216.06 202.17 163.41 132.16 112.29 109.24 10.55%
EPS 1.92 10.91 5.37 7.03 9.72 7.31 10.29 -24.38%
DPS 0.04 4.00 4.13 8.00 4.95 5.00 0.00 -
NAPS 0.81 0.83 0.76 0.73 0.68 0.75 0.69 2.70%
Adjusted Per Share Value based on latest NOSH - 137,121
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
RPS 96.27 106.60 101.22 83.37 67.54 44.86 43.67 14.06%
EPS 0.93 5.38 2.69 3.59 4.97 2.92 4.11 -21.92%
DPS 0.02 2.00 2.07 4.05 2.53 2.00 0.00 -
NAPS 0.3907 0.4095 0.3805 0.3725 0.3475 0.2996 0.2759 5.96%
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 30/04/04 30/04/03 -
Price 0.51 0.64 0.69 0.74 0.78 1.97 0.65 -
P/RPS 0.26 0.30 0.34 0.45 0.59 1.75 0.60 -12.99%
P/EPS 26.53 5.87 12.86 10.53 8.02 26.95 6.32 26.98%
EY 3.77 17.04 7.78 9.50 12.46 3.71 15.82 -21.24%
DY 0.08 6.25 5.98 10.81 6.34 2.54 0.00 -
P/NAPS 0.63 0.77 0.91 1.01 1.15 2.63 0.94 -6.44%
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 30/04/03 CAGR
Date 29/06/09 20/06/08 30/05/07 14/06/06 20/06/05 28/06/04 30/06/03 -
Price 0.48 0.63 0.68 0.71 0.80 1.55 1.09 -
P/RPS 0.24 0.29 0.34 0.43 0.61 1.38 1.00 -21.15%
P/EPS 24.97 5.78 12.67 10.10 8.23 21.21 10.60 15.33%
EY 4.01 17.32 7.89 9.90 12.15 4.72 9.44 -13.28%
DY 0.09 6.35 6.07 11.27 6.19 3.23 0.00 -
P/NAPS 0.59 0.76 0.89 0.97 1.18 2.07 1.58 -15.12%

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