[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2006 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
02-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jul-2006 [#4]
Profit Trend
QoQ- -7.95%
YoY- -17.32%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 210,977 129,344 54,174 23,108 175,551 119,486 50,902 158.70%
PBT 10,484 4,945 2,873 11,276 10,920 8,906 3,876 94.48%
Tax -2,893 -1,571 -793 -2,800 -2,231 -1,488 -744 147.89%
NP 7,591 3,374 2,080 8,476 8,689 7,418 3,132 80.72%
-
NP to SH 7,680 4,196 2,225 8,697 9,448 7,392 2,906 91.49%
-
Tax Rate 27.59% 31.77% 27.60% 24.83% 20.43% 16.71% 19.20% -
Total Cost 203,386 125,970 52,094 14,632 166,862 112,068 47,770 163.38%
-
Net Worth 102,220 99,840 103,009 100,041 100,247 0 0 -
Dividend
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Div - - - 5,481 - - 5,484 -
Div Payout % - - - 63.03% - - 188.75% -
Equity
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Net Worth 102,220 99,840 103,009 100,041 100,247 0 0 -
NOSH 134,500 134,919 137,345 137,043 137,325 137,127 137,123 -1.28%
Ratio Analysis
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
NP Margin 3.60% 2.61% 3.84% 36.68% 4.95% 6.21% 6.15% -
ROE 7.51% 4.20% 2.16% 8.69% 9.42% 0.00% 0.00% -
Per Share
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 156.86 95.87 39.44 16.86 127.84 87.13 37.12 162.06%
EPS 5.71 3.11 1.62 6.42 6.88 5.43 2.40 78.50%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 4.00 -
NAPS 0.76 0.74 0.75 0.73 0.73 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 138,846
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
RPS 76.86 47.12 19.74 8.42 63.95 43.53 18.54 158.73%
EPS 2.80 1.53 0.81 3.17 3.44 2.69 1.06 91.42%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 2.00 -
NAPS 0.3724 0.3637 0.3753 0.3645 0.3652 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 31/10/05 -
Price 0.69 0.80 0.73 0.70 0.74 0.75 0.75 -
P/RPS 0.44 0.83 1.85 4.15 0.58 0.86 2.02 -63.89%
P/EPS 12.08 25.72 45.06 11.03 10.76 13.91 35.39 -51.25%
EY 8.28 3.89 2.22 9.07 9.30 7.19 2.83 104.96%
DY 0.00 0.00 0.00 5.71 0.00 0.00 5.33 -
P/NAPS 0.91 1.08 0.97 0.96 1.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Date 30/05/07 19/03/07 29/12/06 02/10/06 14/06/06 30/03/06 16/12/05 -
Price 0.68 0.69 0.81 0.75 0.71 0.72 0.70 -
P/RPS 0.43 0.72 2.05 4.45 0.56 0.83 1.89 -62.83%
P/EPS 11.91 22.19 50.00 11.82 10.32 13.36 33.03 -49.43%
EY 8.40 4.51 2.00 8.46 9.69 7.49 3.03 97.71%
DY 0.00 0.00 0.00 5.33 0.00 0.00 5.71 -
P/NAPS 0.89 0.93 1.08 1.03 0.97 0.00 0.00 -

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