[JAYCORP] YoY TTM Result on 31-Oct-2002 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 198,203 147,184 114,096 31,541 84.43%
PBT 15,225 12,375 14,701 4,485 50.23%
Tax -4,402 -2,706 -2,827 -1,000 63.81%
NP 10,823 9,669 11,874 3,485 45.84%
-
NP to SH 10,597 9,669 11,874 3,485 44.82%
-
Tax Rate 28.91% 21.87% 19.23% 22.30% -
Total Cost 187,380 137,515 102,222 28,056 88.21%
-
Net Worth 0 87,098 80,537 67,763 -
Dividend
31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 17,669 2,692 2,688 - -
Div Payout % 166.74% 27.85% 22.64% - -
Equity
31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 0 87,098 80,537 67,763 -
NOSH 137,123 107,528 107,383 107,561 8.42%
Ratio Analysis
31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 5.46% 6.57% 10.41% 11.05% -
ROE 0.00% 11.10% 14.74% 5.14% -
Per Share
31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 144.54 136.88 106.25 29.32 70.11%
EPS 7.73 8.99 11.06 3.24 33.58%
DPS 13.00 2.50 2.50 0.00 -
NAPS 0.00 0.81 0.75 0.63 -
Adjusted Per Share Value based on latest NOSH - 107,561
31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 73.75 54.77 42.45 11.74 84.41%
EPS 3.94 3.60 4.42 1.30 44.66%
DPS 6.57 1.00 1.00 0.00 -
NAPS 0.00 0.3241 0.2997 0.2521 -
Price Multiplier on Financial Quarter End Date
31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.75 1.20 3.20 0.77 -
P/RPS 0.52 0.88 3.01 2.63 -41.71%
P/EPS 9.70 13.35 28.94 23.77 -25.80%
EY 10.30 7.49 3.46 4.21 34.71%
DY 17.33 2.08 0.78 0.00 -
P/NAPS 0.00 1.48 4.27 1.22 -
Price Multiplier on Announcement Date
31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 16/12/05 15/12/04 22/12/03 - -
Price 0.70 1.37 2.13 0.00 -
P/RPS 0.48 1.00 2.00 0.00 -
P/EPS 9.06 15.24 19.26 0.00 -
EY 11.04 6.56 5.19 0.00 -
DY 18.57 1.82 1.17 0.00 -
P/NAPS 0.00 1.69 2.84 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