[JAYCORP] YoY TTM Result on 30-Apr-2007 [#3]

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
TTM Result
Revenue	232,378	258,723	286,486	272,037	224,066	181,526	120,564	11.55%
YoY %	-10.18%	-9.69%	5.31%	21.41%	23.43%	50.56%	-	-
Horiz. %	192.74%	214.59%	237.62%	225.64%	185.85%	150.56%	100.00%	-
PBT	21,736	4,068	19,367	10,785	13,629	16,154	10,543	12.80%
YoY %	434.32%	-79.00%	79.57%	-20.87%	-15.63%	53.22%	-	-
Horiz. %	206.17%	38.58%	183.70%	102.30%	129.27%	153.22%	100.00%	-
Tax	-6,275	-2,308	-3,883	-3,460	-4,245	-2,802	-2,696	15.11%
YoY %	-171.88%	40.56%	-12.23%	18.49%	-51.50%	-3.93%	-	-
Horiz. %	232.75%	85.61%	144.03%	128.34%	157.46%	103.93%	100.00%	-
NP	15,461	1,760	15,484	7,325	9,384	13,352	7,847	11.96%
YoY %	778.47%	-88.63%	111.39%	-21.94%	-29.72%	70.15%	-	-
Horiz. %	197.03%	22.43%	197.32%	93.35%	119.59%	170.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,247	2,492	14,464	7,222	9,639	13,352	7,847	11.70%
YoY %	511.84%	-82.77%	100.28%	-25.08%	-27.81%	70.15%	-	-
Horiz. %	194.30%	31.76%	184.33%	92.04%	122.84%	170.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.87%	56.74%	20.05%	32.08%	31.15%	17.35%	25.57%	-
YoY %	-49.12%	182.99%	-37.50%	2.99%	79.54%	-32.15%	-	-
Horiz. %	112.91%	221.90%	78.41%	125.46%	121.82%	67.85%	100.00%	-
Total Cost	216,917	256,963	271,002	264,712	214,682	168,174	112,717	11.52%
YoY %	-15.58%	-5.18%	2.38%	23.30%	27.65%	49.20%	-	-
Horiz. %	192.44%	227.97%	240.43%	234.85%	190.46%	149.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	114,848	104,999	110,051	102,262	100,098	93,398	80,523	6.09%
YoY %	9.38%	-4.59%	7.62%	2.16%	7.17%	15.99%	-	-
Horiz. %	142.63%	130.40%	136.67%	127.00%	124.31%	115.99%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Dividend
Div	5,063	53	5,376	5,553	10,872	6,796	5,380	-1.00%
YoY %	9,452.83%	-99.01%	-3.19%	-48.92%	59.98%	26.32%	-	-
Horiz. %	94.11%	0.99%	99.93%	103.22%	202.08%	126.32%	100.00%	-
Div Payout %	33.21%	2.13%	37.17%	76.90%	112.80%	50.91%	68.57%	-
YoY %	1,459.15%	-94.27%	-51.66%	-31.83%	121.57%	-25.75%	-	-
Horiz. %	48.43%	3.11%	54.21%	112.15%	164.50%	74.25%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Equity
Net Worth	114,848	104,999	110,051	102,262	100,098	93,398	80,523	6.09%
YoY %	9.38%	-4.59%	7.62%	2.16%	7.17%	15.99%	-	-
Horiz. %	142.63%	130.40%	136.67%	127.00%	124.31%	115.99%	100.00%	-
NOSH	133,544	129,629	132,592	134,555	137,121	137,350	107,364	3.70%
YoY %	3.02%	-2.23%	-1.46%	-1.87%	-0.17%	27.93%	-	-
Horiz. %	124.38%	120.74%	123.50%	125.33%	127.72%	127.93%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Ratio Analysis
NP Margin	6.65%	0.68%	5.40%	2.69%	4.19%	7.36%	6.51%	-
YoY %	877.94%	-87.41%	100.74%	-35.80%	-43.07%	13.06%	-	-
Horiz. %	102.15%	10.45%	82.95%	41.32%	64.36%	113.06%	100.00%	-
ROE	13.28%	2.37%	13.14%	7.06%	9.63%	14.30%	9.75%	-
YoY %	460.34%	-81.96%	86.12%	-26.69%	-32.66%	46.67%	-	-
Horiz. %	136.21%	24.31%	134.77%	72.41%	98.77%	146.67%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Per Share
RPS	174.01	199.59	216.06	202.17	163.41	132.16	112.29	7.56%
YoY %	-12.82%	-7.62%	6.87%	23.72%	23.65%	17.70%	-	-
Horiz. %	154.96%	177.75%	192.41%	180.04%	145.52%	117.70%	100.00%	-
EPS	11.42	1.92	10.91	5.37	7.03	9.72	7.31	7.71%
YoY %	494.79%	-82.40%	103.17%	-23.61%	-27.67%	32.97%	-	-
Horiz. %	156.22%	26.27%	149.25%	73.46%	96.17%	132.97%	100.00%	-
DPS	3.79	0.04	4.00	4.13	8.00	4.95	5.00	-4.51%
YoY %	9,375.00%	-99.00%	-3.15%	-48.38%	61.62%	-1.00%	-	-
Horiz. %	75.80%	0.80%	80.00%	82.60%	160.00%	99.00%	100.00%	-
NAPS	0.86	0.81	0.83	0.76	0.73	0.68	0.75	2.30%
YoY %	6.17%	-2.41%	9.21%	4.11%	7.35%	-9.33%	-	-
Horiz. %	114.67%	108.00%	110.67%	101.33%	97.33%	90.67%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Adjusted Per Share Value based on latest NOSH - 134,555
RPS	84.66	94.25	104.37	99.10	81.63	66.13	43.92	11.55%
YoY %	-10.18%	-9.70%	5.32%	21.40%	23.44%	50.57%	-	-
Horiz. %	192.76%	214.59%	237.64%	225.64%	185.86%	150.57%	100.00%	-
EPS	5.55	0.91	5.27	2.63	3.51	4.86	2.86	11.67%
YoY %	509.89%	-82.73%	100.38%	-25.07%	-27.78%	69.93%	-	-
Horiz. %	194.06%	31.82%	184.27%	91.96%	122.73%	169.93%	100.00%	-
DPS	1.84	0.02	1.96	2.02	3.96	2.48	1.96	-1.04%
YoY %	9,100.00%	-98.98%	-2.97%	-48.99%	59.68%	26.53%	-	-
Horiz. %	93.88%	1.02%	100.00%	103.06%	202.04%	126.53%	100.00%	-
NAPS	0.4184	0.3825	0.4009	0.3725	0.3647	0.3402	0.2933	6.09%
YoY %	9.39%	-4.59%	7.62%	2.14%	7.20%	15.99%	-	-
Horiz. %	142.65%	130.41%	136.69%	127.00%	124.34%	115.99%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/04/10	30/04/09	30/04/08	30/04/07	28/04/06	29/04/05	30/04/04	-
Price	0.84	0.51	0.64	0.69	0.74	0.78	1.97	-
P/RPS	0.48	0.26	0.30	0.34	0.45	0.59	1.75	-19.38%
YoY %	84.62%	-13.33%	-11.76%	-24.44%	-23.73%	-66.29%	-	-
Horiz. %	27.43%	14.86%	17.14%	19.43%	25.71%	33.71%	100.00%	-
P/EPS	7.36	26.53	5.87	12.86	10.53	8.02	26.95	-19.44%
YoY %	-72.26%	351.96%	-54.35%	22.13%	31.30%	-70.24%	-	-
Horiz. %	27.31%	98.44%	21.78%	47.72%	39.07%	29.76%	100.00%	-
EY	13.59	3.77	17.04	7.78	9.50	12.46	3.71	24.14%
YoY %	260.48%	-77.88%	119.02%	-18.11%	-23.76%	235.85%	-	-
Horiz. %	366.31%	101.62%	459.30%	209.70%	256.06%	335.85%	100.00%	-
DY	4.51	0.08	6.25	5.98	10.81	6.34	2.54	10.03%
YoY %	5,537.50%	-98.72%	4.52%	-44.68%	70.50%	149.61%	-	-
Horiz. %	177.56%	3.15%	246.06%	235.43%	425.59%	249.61%	100.00%	-
P/NAPS	0.98	0.63	0.77	0.91	1.01	1.15	2.63	-15.16%
YoY %	55.56%	-18.18%	-15.38%	-9.90%	-12.17%	-56.27%	-	-
Horiz. %	37.26%	23.95%	29.28%	34.60%	38.40%	43.73%	100.00%	-

	30/04/10	30/04/09	30/04/08	30/04/07	30/04/06	30/04/05	30/04/04	CAGR
Price Multiplier on Announcement Date
Date	30/06/10	29/06/09	20/06/08	30/05/07	14/06/06	20/06/05	28/06/04	-
Price	0.77	0.48	0.63	0.68	0.71	0.80	1.55	-
P/RPS	0.44	0.24	0.29	0.34	0.43	0.61	1.38	-17.33%
YoY %	83.33%	-17.24%	-14.71%	-20.93%	-29.51%	-55.80%	-	-
Horiz. %	31.88%	17.39%	21.01%	24.64%	31.16%	44.20%	100.00%	-
P/EPS	6.74	24.97	5.78	12.67	10.10	8.23	21.21	-17.38%
YoY %	-73.01%	332.01%	-54.38%	25.45%	22.72%	-61.20%	-	-
Horiz. %	31.78%	117.73%	27.25%	59.74%	47.62%	38.80%	100.00%	-
EY	14.83	4.01	17.32	7.89	9.90	12.15	4.72	21.01%
YoY %	269.83%	-76.85%	119.52%	-20.30%	-18.52%	157.42%	-	-
Horiz. %	314.19%	84.96%	366.95%	167.16%	209.75%	257.42%	100.00%	-
DY	4.92	0.09	6.35	6.07	11.27	6.19	3.23	7.26%
YoY %	5,366.67%	-98.58%	4.61%	-46.14%	82.07%	91.64%	-	-
Horiz. %	152.32%	2.79%	196.59%	187.93%	348.92%	191.64%	100.00%	-
P/NAPS	0.90	0.59	0.76	0.89	0.97	1.18	2.07	-12.95%
YoY %	52.54%	-22.37%	-14.61%	-8.25%	-17.80%	-43.00%	-	-
Horiz. %	43.48%	28.50%	36.71%	43.00%	46.86%	57.00%	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