[JAYCORP] YoY TTM Result on 31-Oct-2007 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
06-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- 15.94%
YoY- 85.28%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 216,068 232,754 281,480 310,142 239,882 198,203 147,184 6.60%
PBT 14,325 23,287 2,164 19,882 10,022 15,225 12,375 2.46%
Tax -3,462 -5,514 -3,150 -4,320 -2,846 -4,402 -2,706 4.18%
NP 10,863 17,773 -986 15,562 7,176 10,823 9,669 1.95%
-
NP to SH 9,283 16,128 1,071 14,100 7,610 10,597 9,669 -0.67%
-
Tax Rate 24.17% 23.68% 145.56% 21.73% 28.40% 28.91% 21.87% -
Total Cost 205,205 214,981 282,466 294,580 232,706 187,380 137,515 6.89%
-
Net Worth 118,142 111,999 108,573 109,110 103,009 0 87,098 5.20%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 10,041 116 53 5,376 5,553 17,669 2,692 24.52%
Div Payout % 108.17% 0.72% 4.95% 38.13% 72.98% 166.74% 27.85% -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 118,142 111,999 108,573 109,110 103,009 0 87,098 5.20%
NOSH 137,374 127,272 134,041 133,062 137,345 137,123 107,528 4.16%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 5.03% 7.64% -0.35% 5.02% 2.99% 5.46% 6.57% -
ROE 7.86% 14.40% 0.99% 12.92% 7.39% 0.00% 11.10% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 157.28 182.88 210.00 233.08 174.66 144.54 136.88 2.34%
EPS 6.76 12.67 0.80 10.60 5.54 7.73 8.99 -4.63%
DPS 7.31 0.09 0.04 4.00 4.00 13.00 2.50 19.57%
NAPS 0.86 0.88 0.81 0.82 0.75 0.00 0.81 1.00%
Adjusted Per Share Value based on latest NOSH - 133,062
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 78.71 84.79 102.54 112.98 87.39 72.21 53.62 6.60%
EPS 3.38 5.88 0.39 5.14 2.77 3.86 3.52 -0.67%
DPS 3.66 0.04 0.02 1.96 2.02 6.44 0.98 24.54%
NAPS 0.4304 0.408 0.3955 0.3975 0.3753 0.00 0.3173 5.20%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.73 0.71 0.55 0.68 0.73 0.75 1.20 -
P/RPS 0.46 0.39 0.26 0.29 0.42 0.52 0.88 -10.24%
P/EPS 10.80 5.60 68.84 6.42 13.18 9.70 13.35 -3.46%
EY 9.26 17.85 1.45 15.58 7.59 10.30 7.49 3.59%
DY 10.01 0.13 0.07 5.88 5.48 17.33 2.08 29.92%
P/NAPS 0.85 0.81 0.68 0.83 0.97 0.00 1.48 -8.82%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 14/12/10 15/12/09 15/12/08 06/12/07 29/12/06 16/12/05 15/12/04 -
Price 0.73 0.75 0.51 0.68 0.81 0.70 1.37 -
P/RPS 0.46 0.41 0.24 0.29 0.46 0.48 1.00 -12.13%
P/EPS 10.80 5.92 63.83 6.42 14.62 9.06 15.24 -5.57%
EY 9.26 16.90 1.57 15.58 6.84 11.04 6.56 5.91%
DY 10.01 0.12 0.08 5.88 4.94 18.57 1.82 32.84%
P/NAPS 0.85 0.85 0.63 0.83 1.08 0.00 1.69 -10.81%

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