[JAYCORP] QoQ Cumulative Quarter Result on 31-Jan-2009 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
26-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jan-2009 [#2]
Profit Trend
QoQ- 135.05%
YoY- -28.0%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 59,426 252,657 189,719 138,176 79,329 283,752 214,748 -57.43%
PBT 6,910 19,293 11,918 5,628 2,916 7,487 12,231 -31.58%
Tax -1,016 -5,457 -1,781 -991 -959 -3,160 -2,634 -46.91%
NP 5,894 13,836 10,137 4,637 1,957 4,327 9,597 -27.68%
-
NP to SH 5,740 12,297 9,150 4,600 1,957 4,180 9,253 -27.20%
-
Tax Rate 14.70% 28.28% 14.94% 17.61% 32.89% 42.21% 21.54% -
Total Cost 53,532 238,821 179,582 133,539 77,372 279,425 205,151 -59.06%
-
Net Worth 111,999 107,663 105,127 105,254 108,573 104,612 110,028 1.18%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - 116 64 - - 52 - -
Div Payout % - 0.95% 0.71% - - 1.27% - -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 111,999 107,663 105,127 105,254 108,573 104,612 110,028 1.18%
NOSH 127,272 129,715 129,787 129,943 134,041 132,421 132,564 -2.67%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 9.92% 5.48% 5.34% 3.36% 2.47% 1.52% 4.47% -
ROE 5.13% 11.42% 8.70% 4.37% 1.80% 4.00% 8.41% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 46.69 194.78 146.18 106.34 59.18 214.28 162.00 -56.26%
EPS 4.51 9.48 7.05 3.54 1.46 3.16 6.98 -25.20%
DPS 0.00 0.09 0.05 0.00 0.00 0.04 0.00 -
NAPS 0.88 0.83 0.81 0.81 0.81 0.79 0.83 3.96%
Adjusted Per Share Value based on latest NOSH - 130,000
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 21.65 92.04 69.11 50.34 28.90 103.37 78.23 -57.43%
EPS 2.09 4.48 3.33 1.68 0.71 1.52 3.37 -27.21%
DPS 0.00 0.04 0.02 0.00 0.00 0.02 0.00 -
NAPS 0.408 0.3922 0.383 0.3834 0.3955 0.3811 0.4008 1.19%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.71 0.50 0.51 0.43 0.55 0.68 0.64 -
P/RPS 1.52 0.26 0.35 0.40 0.93 0.32 0.40 142.92%
P/EPS 15.74 5.27 7.23 12.15 37.67 21.54 9.17 43.21%
EY 6.35 18.96 13.82 8.23 2.65 4.64 10.91 -30.22%
DY 0.00 0.18 0.10 0.00 0.00 0.06 0.00 -
P/NAPS 0.81 0.60 0.63 0.53 0.68 0.86 0.77 3.42%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 15/12/09 30/09/09 29/06/09 26/03/09 15/12/08 26/09/08 20/06/08 -
Price 0.75 0.74 0.48 0.44 0.51 0.57 0.63 -
P/RPS 1.61 0.38 0.33 0.41 0.86 0.27 0.39 156.67%
P/EPS 16.63 7.81 6.81 12.43 34.93 18.06 9.03 50.07%
EY 6.01 12.81 14.69 8.05 2.86 5.54 11.08 -33.41%
DY 0.00 0.12 0.10 0.00 0.00 0.07 0.00 -
P/NAPS 0.85 0.89 0.59 0.54 0.63 0.72 0.76 7.72%

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