[JAYCORP] YoY TTM Result on 31-Oct-2006 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -8.22%
YoY- -28.19%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Revenue 232,754 281,480 310,142 239,882 198,203 147,184 114,096 12.60%
PBT 23,287 2,164 19,882 10,022 15,225 12,375 14,701 7.96%
Tax -5,514 -3,150 -4,320 -2,846 -4,402 -2,706 -2,827 11.76%
NP 17,773 -986 15,562 7,176 10,823 9,669 11,874 6.94%
-
NP to SH 16,128 1,071 14,100 7,610 10,597 9,669 11,874 5.23%
-
Tax Rate 23.68% 145.56% 21.73% 28.40% 28.91% 21.87% 19.23% -
Total Cost 214,981 282,466 294,580 232,706 187,380 137,515 102,222 13.17%
-
Net Worth 111,999 108,573 109,110 103,009 0 87,098 80,537 5.64%
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Div 116 53 5,376 5,553 17,669 2,692 2,688 -40.74%
Div Payout % 0.72% 4.95% 38.13% 72.98% 166.74% 27.85% 22.64% -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Net Worth 111,999 108,573 109,110 103,009 0 87,098 80,537 5.64%
NOSH 127,272 134,041 133,062 137,345 137,123 107,528 107,383 2.86%
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
NP Margin 7.64% -0.35% 5.02% 2.99% 5.46% 6.57% 10.41% -
ROE 14.40% 0.99% 12.92% 7.39% 0.00% 11.10% 14.74% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 182.88 210.00 233.08 174.66 144.54 136.88 106.25 9.46%
EPS 12.67 0.80 10.60 5.54 7.73 8.99 11.06 2.28%
DPS 0.09 0.04 4.00 4.00 13.00 2.50 2.50 -42.50%
NAPS 0.88 0.81 0.82 0.75 0.00 0.81 0.75 2.69%
Adjusted Per Share Value based on latest NOSH - 137,345
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
RPS 86.61 104.74 115.40 89.26 73.75 54.77 42.45 12.60%
EPS 6.00 0.40 5.25 2.83 3.94 3.60 4.42 5.22%
DPS 0.04 0.02 2.00 2.07 6.57 1.00 1.00 -41.49%
NAPS 0.4167 0.404 0.406 0.3833 0.00 0.3241 0.2997 5.64%
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 31/10/03 -
Price 0.71 0.55 0.68 0.73 0.75 1.20 3.20 -
P/RPS 0.39 0.26 0.29 0.42 0.52 0.88 3.01 -28.84%
P/EPS 5.60 68.84 6.42 13.18 9.70 13.35 28.94 -23.92%
EY 17.85 1.45 15.58 7.59 10.30 7.49 3.46 31.41%
DY 0.13 0.07 5.88 5.48 17.33 2.08 0.78 -25.79%
P/NAPS 0.81 0.68 0.83 0.97 0.00 1.48 4.27 -24.17%
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 31/10/03 CAGR
Date 15/12/09 15/12/08 06/12/07 29/12/06 16/12/05 15/12/04 22/12/03 -
Price 0.75 0.51 0.68 0.81 0.70 1.37 2.13 -
P/RPS 0.41 0.24 0.29 0.46 0.48 1.00 2.00 -23.19%
P/EPS 5.92 63.83 6.42 14.62 9.06 15.24 19.26 -17.83%
EY 16.90 1.57 15.58 6.84 11.04 6.56 5.19 21.72%
DY 0.12 0.08 5.88 4.94 18.57 1.82 1.17 -31.55%
P/NAPS 0.85 0.63 0.83 1.08 0.00 1.69 2.84 -18.19%

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