[JAYCORP] YoY Annualized Quarter Result on 31-Jul-2004 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
27-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2004
Quarter
31-Jul-2004 [#4]
Profit Trend
QoQ- 24.09%
YoY- -26.58%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Revenue 282,937 23,108 190,249 133,638 115,388 100,161 0 -
PBT 17,622 11,276 14,963 11,967 15,980 13,320 0 -
Tax -4,142 -2,800 -4,444 -2,559 -3,166 -12,900 0 -
NP 13,480 8,476 10,519 9,408 12,814 420 0 -
-
NP to SH 12,162 8,697 10,519 9,408 12,814 420 0 -
-
Tax Rate 23.50% 24.83% 29.70% 21.38% 19.81% 96.85% - -
Total Cost 269,457 14,632 179,730 124,230 102,574 99,741 0 -
-
Net Worth 106,235 100,041 94,643 83,769 75,314 2,125 0 -
Dividend
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Div 5,379 5,481 3,380 - 2,615 - - -
Div Payout % 44.23% 63.03% 32.13% - 20.41% - - -
Equity
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Net Worth 106,235 100,041 94,643 83,769 75,314 2,125 0 -
NOSH 134,475 137,043 135,205 107,397 104,604 3,502 0 -
Ratio Analysis
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
NP Margin 4.76% 36.68% 5.53% 7.04% 11.11% 0.42% 0.00% -
ROE 11.45% 8.69% 11.11% 11.23% 17.01% 19.76% 0.00% -
Per Share
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 210.40 16.86 140.71 124.43 110.31 2,859.36 0.00 -
EPS 9.09 6.42 7.78 8.76 12.25 11.99 0.00 -
DPS 4.00 4.00 2.50 0.00 2.50 0.00 0.00 -
NAPS 0.79 0.73 0.70 0.78 0.72 0.6067 0.00 -
Adjusted Per Share Value based on latest NOSH - 107,262
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
RPS 103.07 8.42 69.31 48.68 42.04 36.49 0.00 -
EPS 4.43 3.17 3.83 3.43 4.67 0.15 0.00 -
DPS 1.96 2.00 1.23 0.00 0.95 0.00 0.00 -
NAPS 0.387 0.3645 0.3448 0.3052 0.2744 0.0077 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 - - -
Price 0.75 0.70 0.77 1.60 0.95 0.00 0.00 -
P/RPS 0.36 4.15 0.55 1.29 0.86 0.00 0.00 -
P/EPS 8.29 11.03 9.90 18.26 7.76 0.00 0.00 -
EY 12.06 9.07 10.10 5.48 12.89 0.00 0.00 -
DY 5.33 5.71 3.25 0.00 2.63 0.00 0.00 -
P/NAPS 0.95 0.96 1.10 2.05 1.32 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 31/07/01 CAGR
Date 28/09/07 02/10/06 30/09/05 27/09/04 21/11/03 28/10/02 - -
Price 0.66 0.75 0.75 1.19 2.78 0.00 0.00 -
P/RPS 0.31 4.45 0.53 0.96 2.52 0.00 0.00 -
P/EPS 7.30 11.82 9.64 13.58 22.69 0.00 0.00 -
EY 13.70 8.46 10.37 7.36 4.41 0.00 0.00 -
DY 6.06 5.33 3.33 0.00 0.90 0.00 0.00 -
P/NAPS 0.84 1.03 1.07 1.53 3.86 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