[JAYCORP] QoQ Annualized Quarter Result on 31-Jan-2007 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
19-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Jan-2007 [#2]
Profit Trend
QoQ- -5.71%
YoY- -43.24%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Revenue 325,520 282,937 281,302 258,688 216,696 23,108 234,068 24.51%
PBT 20,532 17,622 13,978 9,890 11,492 11,276 14,560 25.67%
Tax -3,880 -4,142 -3,857 -3,142 -3,172 -2,800 -2,974 19.33%
NP 16,652 13,480 10,121 6,748 8,320 8,476 11,585 27.27%
-
NP to SH 13,732 12,162 10,240 8,392 8,900 8,697 12,597 5.90%
-
Tax Rate 18.90% 23.50% 27.59% 31.77% 27.60% 24.83% 20.43% -
Total Cost 308,868 269,457 271,181 251,940 208,376 14,632 222,482 24.37%
-
Net Worth 109,110 106,235 102,220 99,840 103,009 100,041 100,247 5.79%
Dividend
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Div - 5,379 - - - 5,481 - -
Div Payout % - 44.23% - - - 63.03% - -
Equity
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Net Worth 109,110 106,235 102,220 99,840 103,009 100,041 100,247 5.79%
NOSH 133,062 134,475 134,500 134,919 137,345 137,043 137,325 -2.07%
Ratio Analysis
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
NP Margin 5.12% 4.76% 3.60% 2.61% 3.84% 36.68% 4.95% -
ROE 12.59% 11.45% 10.02% 8.41% 8.64% 8.69% 12.57% -
Per Share
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 244.64 210.40 209.15 191.73 157.77 16.86 170.45 27.15%
EPS 10.32 9.09 7.61 6.22 6.48 6.42 9.17 8.17%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.82 0.79 0.76 0.74 0.75 0.73 0.73 8.03%
Adjusted Per Share Value based on latest NOSH - 134,999
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
RPS 118.59 103.07 102.48 94.24 78.94 8.42 85.27 24.52%
EPS 5.00 4.43 3.73 3.06 3.24 3.17 4.59 5.85%
DPS 0.00 1.96 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.3975 0.387 0.3724 0.3637 0.3753 0.3645 0.3652 5.79%
Price Multiplier on Financial Quarter End Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 -
Price 0.68 0.75 0.69 0.80 0.73 0.70 0.74 -
P/RPS 0.28 0.36 0.33 0.42 0.46 4.15 0.43 -24.81%
P/EPS 6.59 8.29 9.06 12.86 11.27 11.03 8.07 -12.60%
EY 15.18 12.06 11.03 7.77 8.88 9.07 12.40 14.39%
DY 0.00 5.33 0.00 0.00 0.00 5.71 0.00 -
P/NAPS 0.83 0.95 0.91 1.08 0.97 0.96 1.01 -12.23%
Price Multiplier on Announcement Date
31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 CAGR
Date 06/12/07 28/09/07 30/05/07 19/03/07 29/12/06 02/10/06 14/06/06 -
Price 0.68 0.66 0.68 0.69 0.81 0.75 0.71 -
P/RPS 0.28 0.31 0.33 0.36 0.51 4.45 0.42 -23.62%
P/EPS 6.59 7.30 8.93 11.09 12.50 11.82 7.74 -10.14%
EY 15.18 13.70 11.20 9.01 8.00 8.46 12.92 11.31%
DY 0.00 6.06 0.00 0.00 0.00 5.33 0.00 -
P/NAPS 0.83 0.84 0.89 0.93 1.08 1.03 0.97 -9.84%

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