[JAYCORP] YoY TTM Result on 31-Jul-2006 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
02-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- -13.97%
YoY- -21.17%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 252,657 283,531 282,936 236,610 191,080 133,654 115,388 13.94%
PBT 19,293 4,381 17,622 11,025 14,962 11,966 15,982 3.18%
Tax -5,457 -3,161 -4,143 -2,797 -4,443 -2,580 -3,168 9.47%
NP 13,836 1,220 13,479 8,228 10,519 9,386 12,814 1.28%
-
NP to SH 12,297 3,325 12,161 8,292 10,519 9,386 12,814 -0.68%
-
Tax Rate 28.28% 72.15% 23.51% 25.37% 29.70% 21.56% 19.82% -
Total Cost 238,821 282,311 269,457 228,382 180,561 124,268 102,574 15.11%
-
Net Worth 107,490 106,064 106,176 101,357 94,287 83,664 77,426 5.61%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 5,180 53 5,376 11,038 10,164 2,692 2,688 11.54%
Div Payout % 42.13% 1.59% 44.21% 133.13% 96.63% 28.69% 20.98% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 107,490 106,064 106,176 101,357 94,287 83,664 77,426 5.61%
NOSH 129,506 132,580 134,401 138,846 134,696 107,262 107,536 3.14%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 5.48% 0.43% 4.76% 3.48% 5.51% 7.02% 11.11% -
ROE 11.44% 3.13% 11.45% 8.18% 11.16% 11.22% 16.55% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 195.09 213.86 210.52 170.41 141.86 124.60 107.30 10.46%
EPS 9.50 2.51 9.05 5.97 7.81 8.75 11.92 -3.70%
DPS 4.00 0.04 4.00 8.00 7.55 2.50 2.50 8.14%
NAPS 0.83 0.80 0.79 0.73 0.70 0.78 0.72 2.39%
Adjusted Per Share Value based on latest NOSH - 138,846
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 92.04 103.29 103.07 86.20 69.61 48.69 42.04 13.93%
EPS 4.48 1.21 4.43 3.02 3.83 3.42 4.67 -0.68%
DPS 1.89 0.02 1.96 4.02 3.70 0.98 0.98 11.55%
NAPS 0.3916 0.3864 0.3868 0.3692 0.3435 0.3048 0.2821 5.61%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.50 0.68 0.75 0.70 0.77 1.60 0.95 -
P/RPS 0.26 0.32 0.36 0.41 0.54 1.28 0.89 -18.52%
P/EPS 5.27 27.11 8.29 11.72 9.86 18.28 7.97 -6.65%
EY 18.99 3.69 12.06 8.53 10.14 5.47 12.54 7.15%
DY 8.00 0.06 5.33 11.43 9.80 1.56 2.63 20.35%
P/NAPS 0.60 0.85 0.95 0.96 1.10 2.05 1.32 -12.30%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/09/09 26/09/08 28/09/07 02/10/06 30/09/05 27/09/04 21/11/03 -
Price 0.74 0.57 0.66 0.75 0.75 1.19 2.78 -
P/RPS 0.38 0.27 0.31 0.44 0.53 0.96 2.59 -27.35%
P/EPS 7.79 22.73 7.29 12.56 9.60 13.60 23.33 -16.69%
EY 12.83 4.40 13.71 7.96 10.41 7.35 4.29 20.01%
DY 5.41 0.07 6.06 10.67 10.06 2.10 0.90 34.80%
P/NAPS 0.89 0.71 0.84 1.03 1.07 1.53 3.86 -21.67%

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