[JAYCORP] YoY Quarter Result on 31-Jan-2005 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
21-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2005
Quarter
31-Jan-2005 [#2]
Profit Trend
QoQ- 10.36%
YoY- 79.99%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 76,568 75,169 68,584 44,055 30,200 31,722 0 -
PBT 2,825 2,072 5,030 3,847 2,502 4,522 0 -
Tax -973 -778 -744 -726 -768 -868 0 -
NP 1,852 1,294 4,286 3,121 1,734 3,654 0 -
-
NP to SH 2,956 1,971 4,034 3,121 1,734 3,654 0 -
-
Tax Rate 34.44% 37.55% 14.79% 18.87% 30.70% 19.20% - -
Total Cost 74,716 73,875 64,298 40,934 28,466 28,068 0 -
-
Net Worth 109,185 99,899 0 87,441 79,699 70,930 0 -
Dividend
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div - - - 3,363 2,692 - - -
Div Payout % - - - 107.76% 155.28% - - -
Equity
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 109,185 99,899 0 87,441 79,699 70,930 0 -
NOSH 133,153 134,999 137,130 134,525 107,701 107,470 0 -
Ratio Analysis
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 2.42% 1.72% 6.25% 7.08% 5.74% 11.52% 0.00% -
ROE 2.71% 1.97% 0.00% 3.57% 2.18% 5.15% 0.00% -
Per Share
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 57.50 55.68 50.01 32.75 28.04 29.52 0.00 -
EPS 2.22 1.46 2.96 2.32 1.61 3.40 0.00 -
DPS 0.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 0.82 0.74 0.00 0.65 0.74 0.66 0.00 -
Adjusted Per Share Value based on latest NOSH - 134,525
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 27.89 27.38 24.99 16.05 11.00 11.56 0.00 -
EPS 1.08 0.72 1.47 1.14 0.63 1.33 0.00 -
DPS 0.00 0.00 0.00 1.23 0.98 0.00 0.00 -
NAPS 0.3978 0.3639 0.00 0.3185 0.2903 0.2584 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 31/01/08 31/01/07 27/01/06 31/01/05 30/01/04 31/01/03 - -
Price 0.72 0.80 0.75 0.94 2.14 0.79 0.00 -
P/RPS 1.25 1.44 1.50 2.87 7.63 2.68 0.00 -
P/EPS 32.43 54.79 25.50 40.52 132.92 23.24 0.00 -
EY 3.08 1.83 3.92 2.47 0.75 4.30 0.00 -
DY 0.00 0.00 0.00 2.66 1.17 0.00 0.00 -
P/NAPS 0.88 1.08 0.00 1.45 2.89 1.20 0.00 -
Price Multiplier on Announcement Date
31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 06/03/08 19/03/07 30/03/06 21/03/05 29/03/04 31/03/03 - -
Price 0.70 0.69 0.72 0.90 2.13 0.64 0.00 -
P/RPS 1.22 1.24 1.44 2.75 7.60 2.17 0.00 -
P/EPS 31.53 47.26 24.48 38.79 132.30 18.82 0.00 -
EY 3.17 2.12 4.09 2.58 0.76 5.31 0.00 -
DY 0.00 0.00 0.00 2.78 1.17 0.00 0.00 -
P/NAPS 0.85 0.93 0.00 1.38 2.88 0.97 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