[JAYCORP] YoY 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- 168.74%
YoY- 70.5%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
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 71,959 61,060 48,516 38,962 25,872 27,856 0 -
PBT 7,136 299 2,903 4,095 2,672 3,230 0 -
Tax -1,249 -566 -2,014 -373 -489 -2,810 0 -
NP 5,887 -267 889 3,722 2,183 420 0 -
-
NP to SH 4,481 -458 889 3,722 2,183 420 0 -
-
Tax Rate 17.50% 189.30% 69.38% 9.11% 18.30% 87.00% - -
Total Cost 66,072 61,327 47,627 35,240 23,689 27,436 0 -
-
Net Worth 106,176 101,357 94,287 83,664 77,426 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 5,376 5,553 3,367 - 2,688 - - -
Div Payout % 119.97% 0.00% 378.79% - 123.15% - - -
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 106,176 101,357 94,287 83,664 77,426 2,125 0 -
NOSH 134,401 138,846 134,696 107,262 107,536 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 8.18% -0.44% 1.83% 9.55% 8.44% 1.51% 0.00% -
ROE 4.22% -0.45% 0.94% 4.45% 2.82% 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 53.54 43.98 36.02 36.32 24.06 795.22 0.00 -
EPS 3.34 -0.34 0.66 3.47 2.03 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 26.21 22.24 17.67 14.19 9.43 10.15 0.00 -
EPS 1.63 -0.17 0.32 1.36 0.80 0.15 0.00 -
DPS 1.96 2.02 1.23 0.00 0.98 0.00 0.00 -
NAPS 0.3868 0.3692 0.3435 0.3048 0.2821 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 1.40 1.59 2.14 4.40 3.95 0.00 0.00 -
P/EPS 22.50 -212.21 116.67 46.11 46.80 0.00 0.00 -
EY 4.45 -0.47 0.86 2.17 2.14 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 1.23 1.71 2.08 3.28 11.56 0.00 0.00 -
P/EPS 19.80 -227.37 113.64 34.29 136.95 0.00 0.00 -
EY 5.05 -0.44 0.88 2.92 0.73 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