[JAYCORP] YoY TTM Result on 31-Oct-2004 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
15-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Oct-2004 [#1]
Profit Trend
QoQ- 3.02%
YoY- -18.57%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Revenue 310,142 239,882 198,203 147,184 114,096 31,541 57.91%
PBT 19,882 10,022 15,225 12,375 14,701 4,485 34.66%
Tax -4,320 -2,846 -4,402 -2,706 -2,827 -1,000 33.97%
NP 15,562 7,176 10,823 9,669 11,874 3,485 34.86%
-
NP to SH 14,100 7,610 10,597 9,669 11,874 3,485 32.23%
-
Tax Rate 21.73% 28.40% 28.91% 21.87% 19.23% 22.30% -
Total Cost 294,580 232,706 187,380 137,515 102,222 28,056 60.00%
-
Net Worth 109,110 103,009 0 87,098 80,537 67,763 9.98%
Dividend
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Div 5,376 5,553 17,669 2,692 2,688 - -
Div Payout % 38.13% 72.98% 166.74% 27.85% 22.64% - -
Equity
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 109,110 103,009 0 87,098 80,537 67,763 9.98%
NOSH 133,062 137,345 137,123 107,528 107,383 107,561 4.34%
Ratio Analysis
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 5.02% 2.99% 5.46% 6.57% 10.41% 11.05% -
ROE 12.92% 7.39% 0.00% 11.10% 14.74% 5.14% -
Per Share
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 233.08 174.66 144.54 136.88 106.25 29.32 51.34%
EPS 10.60 5.54 7.73 8.99 11.06 3.24 26.73%
DPS 4.00 4.00 13.00 2.50 2.50 0.00 -
NAPS 0.82 0.75 0.00 0.81 0.75 0.63 5.41%
Adjusted Per Share Value based on latest NOSH - 107,528
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
RPS 115.40 89.26 73.75 54.77 42.45 11.74 57.90%
EPS 5.25 2.83 3.94 3.60 4.42 1.30 32.18%
DPS 2.00 2.07 6.57 1.00 1.00 0.00 -
NAPS 0.406 0.3833 0.00 0.3241 0.2997 0.2521 9.99%
Price Multiplier on Financial Quarter End Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 -
Price 0.68 0.73 0.75 1.20 3.20 0.77 -
P/RPS 0.29 0.42 0.52 0.88 3.01 2.63 -35.64%
P/EPS 6.42 13.18 9.70 13.35 28.94 23.77 -23.02%
EY 15.58 7.59 10.30 7.49 3.46 4.21 29.89%
DY 5.88 5.48 17.33 2.08 0.78 0.00 -
P/NAPS 0.83 0.97 0.00 1.48 4.27 1.22 -7.41%
Price Multiplier on Announcement Date
31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 CAGR
Date 06/12/07 29/12/06 16/12/05 15/12/04 22/12/03 - -
Price 0.68 0.81 0.70 1.37 2.13 0.00 -
P/RPS 0.29 0.46 0.48 1.00 2.00 0.00 -
P/EPS 6.42 14.62 9.06 15.24 19.26 0.00 -
EY 15.58 6.84 11.04 6.56 5.19 0.00 -
DY 5.88 4.94 18.57 1.82 1.17 0.00 -
P/NAPS 0.83 1.08 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