[JAYCORP] YoY TTM Result on 31-Jan-2005 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
21-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 14.34%
YoY- 11.07%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 311,541 246,467 222,732 161,039 112,574 63,263 37.52%
PBT 20,635 7,064 16,408 13,720 12,681 9,007 18.02%
Tax -4,515 -2,880 -4,420 -2,664 -2,727 -1,868 19.29%
NP 16,120 4,184 11,988 11,056 9,954 7,139 17.68%
-
NP to SH 15,085 5,547 11,510 11,056 9,954 7,139 16.13%
-
Tax Rate 21.88% 40.77% 26.94% 19.42% 21.50% 20.74% -
Total Cost 295,421 242,283 210,744 149,983 102,620 56,124 39.37%
-
Net Worth 109,185 99,899 0 87,441 79,699 70,930 9.00%
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div 5,376 5,553 14,306 3,363 5,380 - -
Div Payout % 35.64% 100.12% 124.30% 30.42% 54.06% - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 109,185 99,899 0 87,441 79,699 70,930 9.00%
NOSH 133,153 134,999 137,130 134,525 107,701 107,470 4.37%
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 5.17% 1.70% 5.38% 6.87% 8.84% 11.28% -
ROE 13.82% 5.55% 0.00% 12.64% 12.49% 10.06% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 233.97 182.57 162.42 119.71 104.52 58.87 31.76%
EPS 11.33 4.11 8.39 8.22 9.24 6.64 11.27%
DPS 4.00 4.11 10.50 2.50 5.00 0.00 -
NAPS 0.82 0.74 0.00 0.65 0.74 0.66 4.43%
Adjusted Per Share Value based on latest NOSH - 134,525
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 115.92 91.71 82.88 59.92 41.89 23.54 37.52%
EPS 5.61 2.06 4.28 4.11 3.70 2.66 16.08%
DPS 2.00 2.07 5.32 1.25 2.00 0.00 -
NAPS 0.4063 0.3717 0.00 0.3254 0.2966 0.2639 9.00%
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 31/01/03 -
Price 0.72 0.80 0.75 0.94 2.14 0.79 -
P/RPS 0.31 0.44 0.46 0.79 2.05 1.34 -25.36%
P/EPS 6.36 19.47 8.94 11.44 23.15 11.89 -11.75%
EY 15.73 5.14 11.19 8.74 4.32 8.41 13.33%
DY 5.56 5.14 14.00 2.66 2.34 0.00 -
P/NAPS 0.88 1.08 0.00 1.45 2.89 1.20 -6.01%
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 06/03/08 19/03/07 30/03/06 21/03/05 29/03/04 - -
Price 0.70 0.69 0.72 0.90 2.13 0.00 -
P/RPS 0.30 0.38 0.44 0.75 2.04 0.00 -
P/EPS 6.18 16.79 8.58 10.95 23.05 0.00 -
EY 16.18 5.95 11.66 9.13 4.34 0.00 -
DY 5.71 5.96 14.58 2.78 2.35 0.00 -
P/NAPS 0.85 0.93 0.00 1.38 2.88 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