[JAYCORP] QoQ Cumulative Quarter Result on 31-Oct-2006 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ- -74.42%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Revenue 282,937 210,977 129,344 54,174 23,108 175,551 119,486 77.93%
PBT 17,622 10,484 4,945 2,873 11,276 10,920 8,906 57.80%
Tax -4,142 -2,893 -1,571 -793 -2,800 -2,231 -1,488 98.25%
NP 13,480 7,591 3,374 2,080 8,476 8,689 7,418 49.07%
-
NP to SH 12,162 7,680 4,196 2,225 8,697 9,448 7,392 39.49%
-
Tax Rate 23.50% 27.59% 31.77% 27.60% 24.83% 20.43% 16.71% -
Total Cost 269,457 203,386 125,970 52,094 14,632 166,862 112,068 79.76%
-
Net Worth 106,235 102,220 99,840 103,009 100,041 100,247 0 -
Dividend
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Div 5,379 - - - 5,481 - - -
Div Payout % 44.23% - - - 63.03% - - -
Equity
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Net Worth 106,235 102,220 99,840 103,009 100,041 100,247 0 -
NOSH 134,475 134,500 134,919 137,345 137,043 137,325 137,127 -1.29%
Ratio Analysis
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
NP Margin 4.76% 3.60% 2.61% 3.84% 36.68% 4.95% 6.21% -
ROE 11.45% 7.51% 4.20% 2.16% 8.69% 9.42% 0.00% -
Per Share
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 210.40 156.86 95.87 39.44 16.86 127.84 87.13 80.28%
EPS 9.09 5.71 3.11 1.62 6.42 6.88 5.43 41.11%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.79 0.76 0.74 0.75 0.73 0.73 0.00 -
Adjusted Per Share Value based on latest NOSH - 137,345
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
RPS 103.07 76.86 47.12 19.74 8.42 63.95 43.53 77.92%
EPS 4.43 2.80 1.53 0.81 3.17 3.44 2.69 39.58%
DPS 1.96 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.387 0.3724 0.3637 0.3753 0.3645 0.3652 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 28/04/06 27/01/06 -
Price 0.75 0.69 0.80 0.73 0.70 0.74 0.75 -
P/RPS 0.36 0.44 0.83 1.85 4.15 0.58 0.86 -44.13%
P/EPS 8.29 12.08 25.72 45.06 11.03 10.76 13.91 -29.24%
EY 12.06 8.28 3.89 2.22 9.07 9.30 7.19 41.30%
DY 5.33 0.00 0.00 0.00 5.71 0.00 0.00 -
P/NAPS 0.95 0.91 1.08 0.97 0.96 1.01 0.00 -
Price Multiplier on Announcement Date
31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 CAGR
Date 28/09/07 30/05/07 19/03/07 29/12/06 02/10/06 14/06/06 30/03/06 -
Price 0.66 0.68 0.69 0.81 0.75 0.71 0.72 -
P/RPS 0.31 0.43 0.72 2.05 4.45 0.56 0.83 -48.23%
P/EPS 7.30 11.91 22.19 50.00 11.82 10.32 13.36 -33.23%
EY 13.70 8.40 4.51 2.00 8.46 9.69 7.49 49.72%
DY 6.06 0.00 0.00 0.00 5.33 0.00 0.00 -
P/NAPS 0.84 0.89 0.93 1.08 1.03 0.97 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