[JAYCORP] YoY TTM Result on 31-Jan-2009 [#2]

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
TTM Result
Revenue	206,025	209,007	231,009	263,759	311,541	246,467	222,732	-1.29%
YoY %	-1.43%	-9.52%	-12.42%	-15.34%	26.40%	10.66%	-	-
Horiz. %	92.50%	93.84%	103.72%	118.42%	139.87%	110.66%	100.00%	-
PBT	10,883	10,482	25,853	2,051	20,635	7,064	16,408	-6.61%
YoY %	3.83%	-59.46%	1,160.51%	-90.06%	192.11%	-56.95%	-	-
Horiz. %	66.33%	63.88%	157.56%	12.50%	125.76%	43.05%	100.00%	-
Tax	-4,580	-3,082	-6,334	-2,209	-4,515	-2,880	-4,420	0.59%
YoY %	-48.60%	51.34%	-186.74%	51.07%	-56.77%	34.84%	-	-
Horiz. %	103.62%	69.73%	143.30%	49.98%	102.15%	65.16%	100.00%	-
NP	6,303	7,400	19,519	-158	16,120	4,184	11,988	-10.15%
YoY %	-14.82%	-62.09%	12,453.80%	-100.98%	285.28%	-65.10%	-	-
Horiz. %	52.58%	61.73%	162.82%	-1.32%	134.47%	34.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,581	6,296	17,687	806	15,085	5,547	11,510	-14.22%
YoY %	-27.24%	-64.40%	2,094.42%	-94.66%	171.95%	-51.81%	-	-
Horiz. %	39.80%	54.70%	153.67%	7.00%	131.06%	48.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	42.08%	29.40%	24.50%	107.70%	21.88%	40.77%	26.94%	-
YoY %	43.13%	20.00%	-77.25%	392.23%	-46.33%	51.34%	-	-
Horiz. %	156.20%	109.13%	90.94%	399.78%	81.22%	151.34%	100.00%	-
Total Cost	199,722	201,607	211,490	263,917	295,421	242,283	210,744	-0.89%
YoY %	-0.93%	-4.67%	-19.86%	-10.66%	21.93%	14.97%	-	-
Horiz. %	94.77%	95.66%	100.35%	125.23%	140.18%	114.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	116,433	113,944	117,610	105,300	109,185	99,899	0	-
YoY %	2.18%	-3.12%	11.69%	-3.56%	9.30%	0.00%	-	-
Horiz. %	116.55%	114.06%	117.73%	105.41%	109.30%	100.00%	-	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Dividend
Div	2,740	5,029	5,063	53	5,376	5,553	14,306	-24.06%
YoY %	-45.52%	-0.67%	9,452.83%	-99.01%	-3.19%	-61.18%	-	-
Horiz. %	19.15%	35.15%	35.39%	0.37%	37.58%	38.82%	100.00%	-
Div Payout %	59.82%	79.88%	28.63%	6.58%	35.64%	100.12%	124.30%	-
YoY %	-25.11%	179.01%	335.11%	-81.54%	-64.40%	-19.45%	-	-
Horiz. %	48.13%	64.26%	23.03%	5.29%	28.67%	80.55%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Equity
Net Worth	116,433	113,944	117,610	105,300	109,185	99,899	0	-
YoY %	2.18%	-3.12%	11.69%	-3.56%	9.30%	0.00%	-	-
Horiz. %	116.55%	114.06%	117.73%	105.41%	109.30%	100.00%	-	-
NOSH	136,981	137,282	133,647	130,000	133,153	134,999	137,130	-0.01%
YoY %	-0.22%	2.72%	2.81%	-2.37%	-1.37%	-1.55%	-	-
Horiz. %	99.89%	100.11%	97.46%	94.80%	97.10%	98.45%	100.00%	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Ratio Analysis
NP Margin	3.06%	3.54%	8.45%	-0.06%	5.17%	1.70%	5.38%	-
YoY %	-13.56%	-58.11%	14,183.33%	-101.16%	204.12%	-68.40%	-	-
Horiz. %	56.88%	65.80%	157.06%	-1.12%	96.10%	31.60%	100.00%	-
ROE	3.93%	5.53%	15.04%	0.77%	13.82%	5.55%	0.00%	-
YoY %	-28.93%	-63.23%	1,853.25%	-94.43%	149.01%	0.00%	-	-
Horiz. %	70.81%	99.64%	270.99%	13.87%	249.01%	100.00%	-	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Per Share
RPS	150.40	152.25	172.85	202.89	233.97	182.57	162.42	-1.27%
YoY %	-1.22%	-11.92%	-14.81%	-13.28%	28.15%	12.41%	-	-
Horiz. %	92.60%	93.74%	106.42%	124.92%	144.05%	112.41%	100.00%	-
EPS	3.34	4.59	13.23	0.62	11.33	4.11	8.39	-14.22%
YoY %	-27.23%	-65.31%	2,033.87%	-94.53%	175.67%	-51.01%	-	-
Horiz. %	39.81%	54.71%	157.69%	7.39%	135.04%	48.99%	100.00%	-
DPS	2.00	3.66	3.79	0.04	4.00	4.11	10.50	-24.13%
YoY %	-45.36%	-3.43%	9,375.00%	-99.00%	-2.68%	-60.86%	-	-
Horiz. %	19.05%	34.86%	36.10%	0.38%	38.10%	39.14%	100.00%	-
NAPS	0.85	0.83	0.88	0.81	0.82	0.74	0.00	-
YoY %	2.41%	-5.68%	8.64%	-1.22%	10.81%	0.00%	-	-
Horiz. %	114.86%	112.16%	118.92%	109.46%	110.81%	100.00%	-	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Adjusted Per Share Value based on latest NOSH - 130,000
RPS	75.05	76.14	84.16	96.09	113.49	89.79	81.14	-1.29%
YoY %	-1.43%	-9.53%	-12.42%	-15.33%	26.39%	10.66%	-	-
Horiz. %	92.49%	93.84%	103.72%	118.42%	139.87%	110.66%	100.00%	-
EPS	1.67	2.29	6.44	0.29	5.50	2.02	4.19	-14.20%
YoY %	-27.07%	-64.44%	2,120.69%	-94.73%	172.28%	-51.79%	-	-
Horiz. %	39.86%	54.65%	153.70%	6.92%	131.26%	48.21%	100.00%	-
DPS	1.00	1.83	1.84	0.02	1.96	2.02	5.21	-24.04%
YoY %	-45.36%	-0.54%	9,100.00%	-98.98%	-2.97%	-61.23%	-	-
Horiz. %	19.19%	35.12%	35.32%	0.38%	37.62%	38.77%	100.00%	-
NAPS	0.4242	0.4151	0.4285	0.3836	0.3978	0.3639	0.00	-
YoY %	2.19%	-3.13%	11.70%	-3.57%	9.32%	0.00%	-	-
Horiz. %	116.57%	114.07%	117.75%	105.41%	109.32%	100.00%	-	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/01/12	31/01/11	29/01/10	30/01/09	31/01/08	31/01/07	27/01/06	-
Price	0.47	0.63	0.82	0.43	0.72	0.80	0.75	-
P/RPS	0.31	0.41	0.47	0.21	0.31	0.44	0.46	-6.36%
YoY %	-24.39%	-12.77%	123.81%	-32.26%	-29.55%	-4.35%	-	-
Horiz. %	67.39%	89.13%	102.17%	45.65%	67.39%	95.65%	100.00%	-
P/EPS	14.05	13.74	6.20	69.35	6.36	19.47	8.94	7.82%
YoY %	2.26%	121.61%	-91.06%	990.41%	-67.33%	117.79%	-	-
Horiz. %	157.16%	153.69%	69.35%	775.73%	71.14%	217.79%	100.00%	-
EY	7.12	7.28	16.14	1.44	15.73	5.14	11.19	-7.25%
YoY %	-2.20%	-54.89%	1,020.83%	-90.85%	206.03%	-54.07%	-	-
Horiz. %	63.63%	65.06%	144.24%	12.87%	140.57%	45.93%	100.00%	-
DY	4.26	5.82	4.62	0.09	5.56	5.14	14.00	-17.98%
YoY %	-26.80%	25.97%	5,033.33%	-98.38%	8.17%	-63.29%	-	-
Horiz. %	30.43%	41.57%	33.00%	0.64%	39.71%	36.71%	100.00%	-
P/NAPS	0.55	0.76	0.93	0.53	0.88	1.08	0.00	-
YoY %	-27.63%	-18.28%	75.47%	-39.77%	-18.52%	0.00%	-	-
Horiz. %	50.93%	70.37%	86.11%	49.07%	81.48%	100.00%	-	-

	31/01/12	31/01/11	31/01/10	31/01/09	31/01/08	31/01/07	31/01/06	CAGR
Price Multiplier on Announcement Date
Date	30/03/12	30/03/11	30/03/10	26/03/09	06/03/08	19/03/07	30/03/06	-
Price	0.48	0.62	0.88	0.44	0.70	0.69	0.72	-
P/RPS	0.32	0.41	0.51	0.22	0.30	0.38	0.44	-5.16%
YoY %	-21.95%	-19.61%	131.82%	-26.67%	-21.05%	-13.64%	-	-
Horiz. %	72.73%	93.18%	115.91%	50.00%	68.18%	86.36%	100.00%	-
P/EPS	14.35	13.52	6.65	70.97	6.18	16.79	8.58	8.94%
YoY %	6.14%	103.31%	-90.63%	1,048.38%	-63.19%	95.69%	-	-
Horiz. %	167.25%	157.58%	77.51%	827.16%	72.03%	195.69%	100.00%	-
EY	6.97	7.40	15.04	1.41	16.18	5.95	11.66	-8.21%
YoY %	-5.81%	-50.80%	966.67%	-91.29%	171.93%	-48.97%	-	-
Horiz. %	59.78%	63.46%	128.99%	12.09%	138.77%	51.03%	100.00%	-
DY	4.17	5.91	4.31	0.09	5.71	5.96	14.58	-18.82%
YoY %	-29.44%	37.12%	4,688.89%	-98.42%	-4.19%	-59.12%	-	-
Horiz. %	28.60%	40.53%	29.56%	0.62%	39.16%	40.88%	100.00%	-
P/NAPS	0.56	0.75	1.00	0.54	0.85	0.93	0.00	-
YoY %	-25.33%	-25.00%	85.19%	-36.47%	-8.60%	0.00%	-	-
Horiz. %	60.22%	80.65%	107.53%	58.06%	91.40%	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