[JAYCORP] QoQ 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- -125.3%
YoY- -151.52%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
30/04/07 31/01/07 31/10/06 31/07/06 30/04/06 31/01/06 31/10/05 CAGR
Revenue 81,634 75,169 54,174 61,060 56,064 68,584 50,902 37.13%
PBT 5,541 2,072 2,873 299 1,820 5,030 3,876 26.98%
Tax -1,323 -778 -793 -566 -743 -744 -744 46.93%
NP 4,218 1,294 2,080 -267 1,077 4,286 3,132 22.01%
-
NP to SH 3,485 1,971 2,225 -458 1,810 4,034 2,906 12.91%
-
Tax Rate 23.88% 37.55% 27.60% 189.30% 40.82% 14.79% 19.20% -
Total Cost 77,416 73,875 52,094 61,327 54,987 64,298 47,770 38.09%
-
Net Worth 102,262 99,899 103,009 101,357 100,098 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 - - - 5,553 - - 5,484 -
Div Payout % - - - 0.00% - - 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 102,262 99,899 103,009 101,357 100,098 0 0 -
NOSH 134,555 134,999 137,345 138,846 137,121 137,130 137,123 -1.25%
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 5.17% 1.72% 3.84% -0.44% 1.92% 6.25% 6.15% -
ROE 3.41% 1.97% 2.16% -0.45% 1.81% 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 60.67 55.68 39.44 43.98 40.89 50.01 37.12 38.87%
EPS 2.59 1.46 1.62 -0.34 1.32 2.96 2.40 5.22%
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 29.74 27.38 19.74 22.24 20.42 24.99 18.54 37.15%
EPS 1.27 0.72 0.81 -0.17 0.66 1.47 1.06 12.84%
DPS 0.00 0.00 0.00 2.02 0.00 0.00 2.00 -
NAPS 0.3725 0.3639 0.3753 0.3692 0.3647 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 1.14 1.44 1.85 1.59 1.81 1.50 2.02 -31.77%
P/EPS 26.64 54.79 45.06 -212.21 56.06 25.50 35.39 -17.29%
EY 3.75 1.83 2.22 -0.47 1.78 3.92 2.83 20.70%
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 1.12 1.24 2.05 1.71 1.74 1.44 1.89 -29.51%
P/EPS 26.25 47.26 50.00 -227.37 53.79 24.48 33.03 -14.23%
EY 3.81 2.12 2.00 -0.44 1.86 4.09 3.03 16.54%
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