[JAYCORP] QoQ Quarter Result on 30-Apr-2005 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
20-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
30-Apr-2005 [#3]
Profit Trend
QoQ- 17.94%
YoY- 165.78%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 68,584 50,902 48,516 54,730 44,055 43,779 38,962 45.63%
PBT 5,030 3,876 2,903 4,599 3,847 3,613 4,095 14.65%
Tax -744 -744 -2,014 -918 -726 -785 -373 58.25%
NP 4,286 3,132 889 3,681 3,121 2,828 3,722 9.83%
-
NP to SH 4,034 2,906 889 3,681 3,121 2,828 3,722 5.49%
-
Tax Rate 14.79% 19.20% 69.38% 19.96% 18.87% 21.73% 9.11% -
Total Cost 64,298 47,770 47,627 51,049 40,934 40,951 35,240 49.15%
-
Net Worth 0 0 94,287 93,398 87,441 87,098 83,664 -
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - 5,484 3,367 3,433 3,363 - - -
Div Payout % - 188.75% 378.79% 93.28% 107.76% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 0 0 94,287 93,398 87,441 87,098 83,664 -
NOSH 137,130 137,123 134,696 137,350 134,525 107,528 107,262 17.74%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 6.25% 6.15% 1.83% 6.73% 7.08% 6.46% 9.55% -
ROE 0.00% 0.00% 0.94% 3.94% 3.57% 3.25% 4.45% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 50.01 37.12 36.02 39.85 32.75 40.71 36.32 23.69%
EPS 2.96 2.40 0.66 2.68 2.32 2.63 3.47 -10.02%
DPS 0.00 4.00 2.50 2.50 2.50 0.00 0.00 -
NAPS 0.00 0.00 0.70 0.68 0.65 0.81 0.78 -
Adjusted Per Share Value based on latest NOSH - 137,350
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 24.99 18.54 17.67 19.94 16.05 15.95 14.19 45.68%
EPS 1.47 1.06 0.32 1.34 1.14 1.03 1.36 5.30%
DPS 0.00 2.00 1.23 1.25 1.23 0.00 0.00 -
NAPS 0.00 0.00 0.3435 0.3402 0.3185 0.3173 0.3048 -
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.75 0.75 0.77 0.78 0.94 1.20 1.60 -
P/RPS 1.50 2.02 2.14 1.96 2.87 2.95 4.40 -51.10%
P/EPS 25.50 35.39 116.67 29.10 40.52 45.63 46.11 -32.55%
EY 3.92 2.83 0.86 3.44 2.47 2.19 2.17 48.16%
DY 0.00 5.33 3.25 3.21 2.66 0.00 0.00 -
P/NAPS 0.00 0.00 1.10 1.15 1.45 1.48 2.05 -
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 30/03/06 16/12/05 30/09/05 20/06/05 21/03/05 15/12/04 27/09/04 -
Price 0.72 0.70 0.75 0.80 0.90 1.37 1.19 -
P/RPS 1.44 1.89 2.08 2.01 2.75 3.36 3.28 -42.14%
P/EPS 24.48 33.03 113.64 29.85 38.79 52.09 34.29 -20.07%
EY 4.09 3.03 0.88 3.35 2.58 1.92 2.92 25.11%
DY 0.00 5.71 3.33 3.13 2.78 0.00 0.00 -
P/NAPS 0.00 0.00 1.07 1.18 1.38 1.69 1.53 -

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