[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2008 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
26-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Jul-2008 [#4]
Profit Trend
QoQ- -54.83%
YoY- -65.63%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 189,719 138,176 79,329 283,752 214,748 158,169 81,380 75.90%
PBT 11,918 5,628 2,916 7,487 12,231 7,958 5,133 75.43%
Tax -1,781 -991 -959 -3,160 -2,634 -1,943 -970 49.99%
NP 10,137 4,637 1,957 4,327 9,597 6,015 4,163 81.09%
-
NP to SH 9,150 4,600 1,957 4,180 9,253 6,389 3,433 92.34%
-
Tax Rate 14.94% 17.61% 32.89% 42.21% 21.54% 24.42% 18.90% -
Total Cost 179,582 133,539 77,372 279,425 205,151 152,154 77,217 75.62%
-
Net Worth 105,127 105,254 108,573 104,612 110,028 109,145 109,110 -2.45%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div 64 - - 52 - - - -
Div Payout % 0.71% - - 1.27% - - - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 105,127 105,254 108,573 104,612 110,028 109,145 109,110 -2.45%
NOSH 129,787 129,943 134,041 132,421 132,564 133,104 133,062 -1.64%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 5.34% 3.36% 2.47% 1.52% 4.47% 3.80% 5.12% -
ROE 8.70% 4.37% 1.80% 4.00% 8.41% 5.85% 3.15% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 146.18 106.34 59.18 214.28 162.00 118.83 61.16 78.85%
EPS 7.05 3.54 1.46 3.16 6.98 4.80 2.58 95.57%
DPS 0.05 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 0.81 0.81 0.81 0.79 0.83 0.82 0.82 -0.81%
Adjusted Per Share Value based on latest NOSH - 132,580
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 69.11 50.34 28.90 103.37 78.23 57.62 29.65 75.88%
EPS 3.33 1.68 0.71 1.52 3.37 2.33 1.25 92.28%
DPS 0.02 0.00 0.00 0.02 0.00 0.00 0.00 -
NAPS 0.383 0.3834 0.3955 0.3811 0.4008 0.3976 0.3975 -2.44%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 -
Price 0.51 0.43 0.55 0.68 0.64 0.72 0.68 -
P/RPS 0.35 0.40 0.93 0.32 0.40 0.61 1.11 -53.70%
P/EPS 7.23 12.15 37.67 21.54 9.17 15.00 26.36 -57.81%
EY 13.82 8.23 2.65 4.64 10.91 6.67 3.79 137.09%
DY 0.10 0.00 0.00 0.06 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.68 0.86 0.77 0.88 0.83 -16.80%
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 29/06/09 26/03/09 15/12/08 26/09/08 20/06/08 06/03/08 06/12/07 -
Price 0.48 0.44 0.51 0.57 0.63 0.70 0.68 -
P/RPS 0.33 0.41 0.86 0.27 0.39 0.59 1.11 -55.48%
P/EPS 6.81 12.43 34.93 18.06 9.03 14.58 26.36 -59.47%
EY 14.69 8.05 2.86 5.54 11.08 6.86 3.79 146.95%
DY 0.10 0.00 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.63 0.72 0.76 0.85 0.83 -20.36%

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