[JAYCORP] YoY Quarter Result on 31-Jul-2009 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2009
Quarter
31-Jul-2009 [#4]
Profit Trend
QoQ- -30.84%
YoY- 147.27%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 63,516 51,490 57,974 62,938 69,004 71,959 61,060 0.65%
PBT 2,749 3,387 3,868 7,375 -7,850 7,136 299 44.68%
Tax -468 -2,715 -1,019 -3,676 -527 -1,249 -566 -3.11%
NP 2,281 672 2,849 3,699 -8,377 5,887 -267 -
-
NP to SH 2,275 -521 1,824 3,147 -6,658 4,481 -458 -
-
Tax Rate 17.02% 80.16% 26.34% 49.84% - 17.50% 189.30% -
Total Cost 61,235 50,818 55,125 59,239 77,381 66,072 61,327 -0.02%
-
Net Worth 121,972 113,732 116,682 107,490 106,064 106,176 101,357 3.13%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 4,796 2,740 5,029 51 53 5,376 5,553 -2.41%
Div Payout % 210.84% 0.00% 275.74% 1.65% 0.00% 119.97% 0.00% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 121,972 113,732 116,682 107,490 106,064 106,176 101,357 3.13%
NOSH 137,048 137,027 134,117 129,506 132,580 134,401 138,846 -0.21%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 3.59% 1.31% 4.91% 5.88% -12.14% 8.18% -0.44% -
ROE 1.87% -0.46% 1.56% 2.93% -6.28% 4.22% -0.45% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 46.35 37.58 43.23 48.60 52.05 53.54 43.98 0.87%
EPS 1.66 -0.38 1.36 2.43 -5.03 3.34 -0.34 -
DPS 3.50 2.00 3.75 0.04 0.04 4.00 4.00 -2.19%
NAPS 0.89 0.83 0.87 0.83 0.80 0.79 0.73 3.35%
Adjusted Per Share Value based on latest NOSH - 129,506
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 23.14 18.76 21.12 22.93 25.14 26.21 22.24 0.66%
EPS 0.83 -0.19 0.66 1.15 -2.43 1.63 -0.17 -
DPS 1.75 1.00 1.83 0.02 0.02 1.96 2.02 -2.36%
NAPS 0.4443 0.4143 0.4251 0.3916 0.3864 0.3868 0.3692 3.13%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.47 0.56 0.77 0.50 0.68 0.75 0.70 -
P/RPS 1.01 1.49 1.78 1.03 1.31 1.40 1.59 -7.27%
P/EPS 28.31 -147.28 56.62 20.58 -13.54 22.50 -212.21 -
EY 3.53 -0.68 1.77 4.86 -7.39 4.45 -0.47 -
DY 7.45 3.57 4.87 0.08 0.06 5.33 5.71 4.52%
P/NAPS 0.53 0.67 0.89 0.60 0.85 0.95 0.96 -9.41%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 28/09/12 29/09/11 29/09/10 30/09/09 26/09/08 28/09/07 02/10/06 -
Price 0.49 0.51 0.75 0.74 0.57 0.66 0.75 -
P/RPS 1.06 1.36 1.74 1.52 1.10 1.23 1.71 -7.65%
P/EPS 29.52 -134.13 55.15 30.45 -11.35 19.80 -227.37 -
EY 3.39 -0.75 1.81 3.28 -8.81 5.05 -0.44 -
DY 7.14 3.92 5.00 0.05 0.07 6.06 5.33 4.98%
P/NAPS 0.55 0.61 0.86 0.89 0.71 0.84 1.03 -9.91%

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