[JAYCORP] YoY Annualized 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- -30.96%
YoY- -17.32%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 252,657 283,752 282,937 23,108 190,249 133,638 115,388 13.94%
PBT 19,293 7,487 17,622 11,276 14,963 11,967 15,980 3.18%
Tax -5,457 -3,160 -4,142 -2,800 -4,444 -2,559 -3,166 9.48%
NP 13,836 4,327 13,480 8,476 10,519 9,408 12,814 1.28%
-
NP to SH 12,297 4,180 12,162 8,697 10,519 9,408 12,814 -0.68%
-
Tax Rate 28.28% 42.21% 23.50% 24.83% 29.70% 21.38% 19.81% -
Total Cost 238,821 279,425 269,457 14,632 179,730 124,230 102,574 15.11%
-
Net Worth 107,663 104,612 106,235 100,041 94,643 83,769 75,314 6.13%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 116 52 5,379 5,481 3,380 - 2,615 -40.47%
Div Payout % 0.95% 1.27% 44.23% 63.03% 32.13% - 20.41% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 107,663 104,612 106,235 100,041 94,643 83,769 75,314 6.13%
NOSH 129,715 132,421 134,475 137,043 135,205 107,397 104,604 3.64%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 5.48% 1.52% 4.76% 36.68% 5.53% 7.04% 11.11% -
ROE 11.42% 4.00% 11.45% 8.69% 11.11% 11.23% 17.01% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 194.78 214.28 210.40 16.86 140.71 124.43 110.31 9.93%
EPS 9.48 3.16 9.09 6.42 7.78 8.76 12.25 -4.17%
DPS 0.09 0.04 4.00 4.00 2.50 0.00 2.50 -42.50%
NAPS 0.83 0.79 0.79 0.73 0.70 0.78 0.72 2.39%
Adjusted Per Share Value based on latest NOSH - 138,846
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 92.04 103.37 103.07 8.42 69.31 48.68 42.04 13.93%
EPS 4.48 1.52 4.43 3.17 3.83 3.43 4.67 -0.68%
DPS 0.04 0.02 1.96 2.00 1.23 0.00 0.95 -40.98%
NAPS 0.3922 0.3811 0.387 0.3645 0.3448 0.3052 0.2744 6.12%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.50 0.68 0.75 0.70 0.77 1.60 0.95 -
P/RPS 0.26 0.32 0.36 4.15 0.55 1.29 0.86 -18.06%
P/EPS 5.27 21.54 8.29 11.03 9.90 18.26 7.76 -6.24%
EY 18.96 4.64 12.06 9.07 10.10 5.48 12.89 6.63%
DY 0.18 0.06 5.33 5.71 3.25 0.00 2.63 -36.01%
P/NAPS 0.60 0.86 0.95 0.96 1.10 2.05 1.32 -12.30%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/09/09 26/09/08 28/09/07 02/10/06 30/09/05 27/09/04 21/11/03 -
Price 0.74 0.57 0.66 0.75 0.75 1.19 2.78 -
P/RPS 0.38 0.27 0.31 4.45 0.53 0.96 2.52 -27.02%
P/EPS 7.81 18.06 7.30 11.82 9.64 13.58 22.69 -16.27%
EY 12.81 5.54 13.70 8.46 10.37 7.36 4.41 19.43%
DY 0.12 0.07 6.06 5.33 3.33 0.00 0.90 -28.50%
P/NAPS 0.89 0.72 0.84 1.03 1.07 1.53 3.86 -21.67%

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