[JAYCORP] QoQ Cumulative Quarter Result on 30-Apr-2008 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
20-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
30-Apr-2008 [#3]
Profit Trend
QoQ- 44.83%
YoY- 20.48%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 138,176 79,329 283,752 214,748 158,169 81,380 282,937 -37.85%
PBT 5,628 2,916 7,487 12,231 7,958 5,133 17,622 -53.11%
Tax -991 -959 -3,160 -2,634 -1,943 -970 -4,142 -61.29%
NP 4,637 1,957 4,327 9,597 6,015 4,163 13,480 -50.74%
-
NP to SH 4,600 1,957 4,180 9,253 6,389 3,433 12,162 -47.54%
-
Tax Rate 17.61% 32.89% 42.21% 21.54% 24.42% 18.90% 23.50% -
Total Cost 133,539 77,372 279,425 205,151 152,154 77,217 269,457 -37.24%
-
Net Worth 105,254 108,573 104,612 110,028 109,145 109,110 106,235 -0.61%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - 52 - - - 5,379 -
Div Payout % - - 1.27% - - - 44.23% -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 105,254 108,573 104,612 110,028 109,145 109,110 106,235 -0.61%
NOSH 129,943 134,041 132,421 132,564 133,104 133,062 134,475 -2.24%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 3.36% 2.47% 1.52% 4.47% 3.80% 5.12% 4.76% -
ROE 4.37% 1.80% 4.00% 8.41% 5.85% 3.15% 11.45% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 106.34 59.18 214.28 162.00 118.83 61.16 210.40 -36.41%
EPS 3.54 1.46 3.16 6.98 4.80 2.58 9.09 -46.51%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 4.00 -
NAPS 0.81 0.81 0.79 0.83 0.82 0.82 0.79 1.67%
Adjusted Per Share Value based on latest NOSH - 132,592
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 50.34 28.90 103.37 78.23 57.62 29.65 103.07 -37.84%
EPS 1.68 0.71 1.52 3.37 2.33 1.25 4.43 -47.45%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 1.96 -
NAPS 0.3834 0.3955 0.3811 0.4008 0.3976 0.3975 0.387 -0.61%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.43 0.55 0.68 0.64 0.72 0.68 0.75 -
P/RPS 0.40 0.93 0.32 0.40 0.61 1.11 0.36 7.24%
P/EPS 12.15 37.67 21.54 9.17 15.00 26.36 8.29 28.87%
EY 8.23 2.65 4.64 10.91 6.67 3.79 12.06 -22.39%
DY 0.00 0.00 0.06 0.00 0.00 0.00 5.33 -
P/NAPS 0.53 0.68 0.86 0.77 0.88 0.83 0.95 -32.11%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 26/03/09 15/12/08 26/09/08 20/06/08 06/03/08 06/12/07 28/09/07 -
Price 0.44 0.51 0.57 0.63 0.70 0.68 0.66 -
P/RPS 0.41 0.86 0.27 0.39 0.59 1.11 0.31 20.38%
P/EPS 12.43 34.93 18.06 9.03 14.58 26.36 7.30 42.36%
EY 8.05 2.86 5.54 11.08 6.86 3.79 13.70 -29.73%
DY 0.00 0.00 0.07 0.00 0.00 0.00 6.06 -
P/NAPS 0.54 0.63 0.72 0.76 0.85 0.83 0.84 -25.41%

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