[JAYCORP] YoY TTM Result on 31-Jan-2007 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
19-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -27.11%
YoY- -51.81%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 231,009 263,759 311,541 246,467 222,732 161,039 112,574 12.71%
PBT 25,853 2,051 20,635 7,064 16,408 13,720 12,681 12.59%
Tax -6,334 -2,209 -4,515 -2,880 -4,420 -2,664 -2,727 15.06%
NP 19,519 -158 16,120 4,184 11,988 11,056 9,954 11.86%
-
NP to SH 17,687 806 15,085 5,547 11,510 11,056 9,954 10.04%
-
Tax Rate 24.50% 107.70% 21.88% 40.77% 26.94% 19.42% 21.50% -
Total Cost 211,490 263,917 295,421 242,283 210,744 149,983 102,620 12.79%
-
Net Worth 117,610 105,300 109,185 99,899 0 87,441 79,699 6.69%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div 5,063 53 5,376 5,553 14,306 3,363 5,380 -1.00%
Div Payout % 28.63% 6.58% 35.64% 100.12% 124.30% 30.42% 54.06% -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 117,610 105,300 109,185 99,899 0 87,441 79,699 6.69%
NOSH 133,647 130,000 133,153 134,999 137,130 134,525 107,701 3.65%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 8.45% -0.06% 5.17% 1.70% 5.38% 6.87% 8.84% -
ROE 15.04% 0.77% 13.82% 5.55% 0.00% 12.64% 12.49% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 172.85 202.89 233.97 182.57 162.42 119.71 104.52 8.73%
EPS 13.23 0.62 11.33 4.11 8.39 8.22 9.24 6.15%
DPS 3.79 0.04 4.00 4.11 10.50 2.50 5.00 -4.50%
NAPS 0.88 0.81 0.82 0.74 0.00 0.65 0.74 2.92%
Adjusted Per Share Value based on latest NOSH - 134,999
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 84.16 96.09 113.49 89.79 81.14 58.67 41.01 12.71%
EPS 6.44 0.29 5.50 2.02 4.19 4.03 3.63 10.01%
DPS 1.84 0.02 1.96 2.02 5.21 1.23 1.96 -1.04%
NAPS 0.4285 0.3836 0.3978 0.3639 0.00 0.3185 0.2903 6.69%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 -
Price 0.82 0.43 0.72 0.80 0.75 0.94 2.14 -
P/RPS 0.47 0.21 0.31 0.44 0.46 0.79 2.05 -21.74%
P/EPS 6.20 69.35 6.36 19.47 8.94 11.44 23.15 -19.69%
EY 16.14 1.44 15.73 5.14 11.19 8.74 4.32 24.54%
DY 4.62 0.09 5.56 5.14 14.00 2.66 2.34 11.99%
P/NAPS 0.93 0.53 0.88 1.08 0.00 1.45 2.89 -17.20%
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 26/03/09 06/03/08 19/03/07 30/03/06 21/03/05 29/03/04 -
Price 0.88 0.44 0.70 0.69 0.72 0.90 2.13 -
P/RPS 0.51 0.22 0.30 0.38 0.44 0.75 2.04 -20.61%
P/EPS 6.65 70.97 6.18 16.79 8.58 10.95 23.05 -18.69%
EY 15.04 1.41 16.18 5.95 11.66 9.13 4.34 22.99%
DY 4.31 0.09 5.71 5.96 14.58 2.78 2.35 10.62%
P/NAPS 1.00 0.54 0.85 0.93 0.00 1.38 2.88 -16.14%

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