[JAYCORP] YoY Annualized Quarter Result on 31-Jan-2006 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2006
Quarter
31-Jan-2006 [#2]
Profit Trend
QoQ- 27.19%
YoY- 24.26%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 276,352 316,338 258,688 238,972 175,670 120,862 126,526 13.89%
PBT 11,256 15,916 9,890 17,812 14,920 11,414 18,014 -7.53%
Tax -1,982 -3,886 -3,142 -2,976 -3,022 -2,812 -3,736 -10.01%
NP 9,274 12,030 6,748 14,836 11,898 8,602 14,278 -6.93%
-
NP to SH 9,200 12,778 8,392 14,784 11,898 8,602 14,278 -7.05%
-
Tax Rate 17.61% 24.42% 31.77% 16.71% 20.25% 24.64% 20.74% -
Total Cost 267,078 304,308 251,940 224,136 163,772 112,260 112,248 15.52%
-
Net Worth 105,254 109,145 99,840 0 87,287 79,568 70,853 6.81%
Dividend
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - 6,714 5,376 - -
Div Payout % - - - - 56.43% 62.50% - -
Equity
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 105,254 109,145 99,840 0 87,287 79,568 70,853 6.81%
NOSH 129,943 133,104 134,919 137,127 134,288 107,525 107,353 3.23%
Ratio Analysis
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 3.36% 3.80% 2.61% 6.21% 6.77% 7.12% 11.28% -
ROE 8.74% 11.71% 8.41% 0.00% 13.63% 10.81% 20.15% -
Per Share
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 212.67 237.66 191.73 174.27 130.81 112.40 117.86 10.32%
EPS 7.08 9.60 6.22 10.86 8.86 8.00 13.30 -9.96%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 0.81 0.82 0.74 0.00 0.65 0.74 0.66 3.46%
Adjusted Per Share Value based on latest NOSH - 137,130
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 100.67 115.24 94.24 87.06 64.00 44.03 46.09 13.89%
EPS 3.35 4.66 3.06 5.39 4.33 3.13 5.20 -7.06%
DPS 0.00 0.00 0.00 0.00 2.45 1.96 0.00 -
NAPS 0.3834 0.3976 0.3637 0.00 0.318 0.2899 0.2581 6.81%
Price Multiplier on Financial Quarter End Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/01/09 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 31/01/03 -
Price 0.43 0.72 0.80 0.75 0.94 2.14 0.79 -
P/RPS 0.20 0.30 0.42 0.43 0.72 1.90 0.67 -18.23%
P/EPS 6.07 7.50 12.86 6.96 10.61 26.75 5.94 0.36%
EY 16.47 13.33 7.77 14.37 9.43 3.74 16.84 -0.36%
DY 0.00 0.00 0.00 0.00 5.32 2.34 0.00 -
P/NAPS 0.53 0.88 1.08 0.00 1.45 2.89 1.20 -12.72%
Price Multiplier on Announcement Date
31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 26/03/09 06/03/08 19/03/07 30/03/06 21/03/05 29/03/04 31/03/03 -
Price 0.44 0.70 0.69 0.72 0.90 2.13 0.64 -
P/RPS 0.21 0.29 0.36 0.41 0.69 1.89 0.54 -14.55%
P/EPS 6.21 7.29 11.09 6.68 10.16 26.63 4.81 4.34%
EY 16.09 13.71 9.01 14.97 9.84 3.76 20.78 -4.16%
DY 0.00 0.00 0.00 0.00 5.56 2.35 0.00 -
P/NAPS 0.54 0.85 0.93 0.00 1.38 2.88 0.97 -9.29%

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