[JAYCORP] YoY TTM Result on 31-Jul-2007 [#4]

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
TTM Result
Revenue	227,414	252,657	283,531	282,936	236,610	191,080	133,654	9.25%
YoY %	-9.99%	-10.89%	0.21%	19.58%	23.83%	42.97%	-	-
Horiz. %	170.15%	189.04%	212.14%	211.69%	177.03%	142.97%	100.00%	-
PBT	18,229	19,293	4,381	17,622	11,025	14,962	11,966	7.26%
YoY %	-5.51%	340.38%	-75.14%	59.84%	-26.31%	25.04%	-	-
Horiz. %	152.34%	161.23%	36.61%	147.27%	92.14%	125.04%	100.00%	-
Tax	-3,618	-5,457	-3,161	-4,143	-2,797	-4,443	-2,580	5.79%
YoY %	33.70%	-72.64%	23.70%	-48.12%	37.05%	-72.21%	-	-
Horiz. %	140.23%	211.51%	122.52%	160.58%	108.41%	172.21%	100.00%	-
NP	14,611	13,836	1,220	13,479	8,228	10,519	9,386	7.65%
YoY %	5.60%	1,034.10%	-90.95%	63.82%	-21.78%	12.07%	-	-
Horiz. %	155.67%	147.41%	13.00%	143.61%	87.66%	112.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,924	12,297	3,325	12,161	8,292	10,519	9,386	6.79%
YoY %	13.23%	269.83%	-72.66%	46.66%	-21.17%	12.07%	-	-
Horiz. %	148.35%	131.01%	35.43%	129.57%	88.34%	112.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.85%	28.28%	72.15%	23.51%	25.37%	29.70%	21.56%	-
YoY %	-29.81%	-60.80%	206.89%	-7.33%	-14.58%	37.76%	-	-
Horiz. %	92.07%	131.17%	334.65%	109.04%	117.67%	137.76%	100.00%	-
Total Cost	212,803	238,821	282,311	269,457	228,382	180,561	124,268	9.37%
YoY %	-10.89%	-15.40%	4.77%	17.99%	26.48%	45.30%	-	-
Horiz. %	171.25%	192.18%	227.18%	216.84%	183.78%	145.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	116,682	107,490	106,064	106,176	101,357	94,287	83,664	5.69%
YoY %	8.55%	1.34%	-0.11%	4.75%	7.50%	12.70%	-	-
Horiz. %	139.47%	128.48%	126.77%	126.91%	121.15%	112.70%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Dividend
Div	10,041	5,180	53	5,376	11,038	10,164	2,692	24.52%
YoY %	93.84%	9,673.58%	-99.01%	-51.30%	8.60%	277.56%	-	-
Horiz. %	372.99%	192.42%	1.97%	199.70%	410.03%	377.56%	100.00%	-
Div Payout %	72.11%	42.13%	1.59%	44.21%	133.13%	96.63%	28.69%	-
YoY %	71.16%	2,549.69%	-96.40%	-66.79%	37.77%	236.81%	-	-
Horiz. %	251.34%	146.85%	5.54%	154.10%	464.03%	336.81%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Equity
Net Worth	116,682	107,490	106,064	106,176	101,357	94,287	83,664	5.69%
YoY %	8.55%	1.34%	-0.11%	4.75%	7.50%	12.70%	-	-
Horiz. %	139.47%	128.48%	126.77%	126.91%	121.15%	112.70%	100.00%	-
NOSH	134,117	129,506	132,580	134,401	138,846	134,696	107,262	3.79%
YoY %	3.56%	-2.32%	-1.35%	-3.20%	3.08%	25.58%	-	-
Horiz. %	125.04%	120.74%	123.60%	125.30%	129.45%	125.58%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Ratio Analysis
NP Margin	6.42%	5.48%	0.43%	4.76%	3.48%	5.51%	7.02%	-
YoY %	17.15%	1,174.42%	-90.97%	36.78%	-36.84%	-21.51%	-	-
Horiz. %	91.45%	78.06%	6.13%	67.81%	49.57%	78.49%	100.00%	-
ROE	11.93%	11.44%	3.13%	11.45%	8.18%	11.16%	11.22%	-
YoY %	4.28%	265.50%	-72.66%	39.98%	-26.70%	-0.53%	-	-
Horiz. %	106.33%	101.96%	27.90%	102.05%	72.91%	99.47%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Per Share
RPS	169.56	195.09	213.86	210.52	170.41	141.86	124.60	5.26%
YoY %	-13.09%	-8.78%	1.59%	23.54%	20.13%	13.85%	-	-
Horiz. %	136.08%	156.57%	171.64%	168.96%	136.77%	113.85%	100.00%	-
EPS	10.38	9.50	2.51	9.05	5.97	7.81	8.75	2.88%
YoY %	9.26%	278.49%	-72.27%	51.59%	-23.56%	-10.74%	-	-
Horiz. %	118.63%	108.57%	28.69%	103.43%	68.23%	89.26%	100.00%	-
DPS	7.49	4.00	0.04	4.00	8.00	7.55	2.50	20.05%
YoY %	87.25%	9,900.00%	-99.00%	-50.00%	5.96%	202.00%	-	-
Horiz. %	299.60%	160.00%	1.60%	160.00%	320.00%	302.00%	100.00%	-
NAPS	0.87	0.83	0.80	0.79	0.73	0.70	0.78	1.83%
YoY %	4.82%	3.75%	1.27%	8.22%	4.29%	-10.26%	-	-
Horiz. %	111.54%	106.41%	102.56%	101.28%	93.59%	89.74%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Adjusted Per Share Value based on latest NOSH - 134,401
RPS	82.85	92.04	103.29	103.07	86.20	69.61	48.69	9.25%
YoY %	-9.98%	-10.89%	0.21%	19.57%	23.83%	42.97%	-	-
Horiz. %	170.16%	189.03%	212.14%	211.69%	177.04%	142.97%	100.00%	-
EPS	5.07	4.48	1.21	4.43	3.02	3.83	3.42	6.77%
YoY %	13.17%	270.25%	-72.69%	46.69%	-21.15%	11.99%	-	-
Horiz. %	148.25%	130.99%	35.38%	129.53%	88.30%	111.99%	100.00%	-
DPS	3.66	1.89	0.02	1.96	4.02	3.70	0.98	24.54%
YoY %	93.65%	9,350.00%	-98.98%	-51.24%	8.65%	277.55%	-	-
Horiz. %	373.47%	192.86%	2.04%	200.00%	410.20%	377.55%	100.00%	-
NAPS	0.4251	0.3916	0.3864	0.3868	0.3692	0.3435	0.3048	5.69%
YoY %	8.55%	1.35%	-0.10%	4.77%	7.48%	12.70%	-	-
Horiz. %	139.47%	128.48%	126.77%	126.90%	121.13%	112.70%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	30/07/04	-
Price	0.77	0.50	0.68	0.75	0.70	0.77	1.60	-
P/RPS	0.45	0.26	0.32	0.36	0.41	0.54	1.28	-15.98%
YoY %	73.08%	-18.75%	-11.11%	-12.20%	-24.07%	-57.81%	-	-
Horiz. %	35.16%	20.31%	25.00%	28.12%	32.03%	42.19%	100.00%	-
P/EPS	7.42	5.27	27.11	8.29	11.72	9.86	18.28	-13.94%
YoY %	40.80%	-80.56%	227.02%	-29.27%	18.86%	-46.06%	-	-
Horiz. %	40.59%	28.83%	148.30%	45.35%	64.11%	53.94%	100.00%	-
EY	13.48	18.99	3.69	12.06	8.53	10.14	5.47	16.21%
YoY %	-29.02%	414.63%	-69.40%	41.38%	-15.88%	85.37%	-	-
Horiz. %	246.44%	347.17%	67.46%	220.48%	155.94%	185.37%	100.00%	-
DY	9.72	8.00	0.06	5.33	11.43	9.80	1.56	35.63%
YoY %	21.50%	13,233.33%	-98.87%	-53.37%	16.63%	528.21%	-	-
Horiz. %	623.08%	512.82%	3.85%	341.67%	732.69%	628.21%	100.00%	-
P/NAPS	0.89	0.60	0.85	0.95	0.96	1.10	2.05	-12.97%
YoY %	48.33%	-29.41%	-10.53%	-1.04%	-12.73%	-46.34%	-	-
Horiz. %	43.41%	29.27%	41.46%	46.34%	46.83%	53.66%	100.00%	-

	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	31/07/04	CAGR
Price Multiplier on Announcement Date
Date	29/09/10	30/09/09	26/09/08	28/09/07	02/10/06	30/09/05	27/09/04	-
Price	0.75	0.74	0.57	0.66	0.75	0.75	1.19	-
P/RPS	0.44	0.38	0.27	0.31	0.44	0.53	0.96	-12.18%
YoY %	15.79%	40.74%	-12.90%	-29.55%	-16.98%	-44.79%	-	-
Horiz. %	45.83%	39.58%	28.13%	32.29%	45.83%	55.21%	100.00%	-
P/EPS	7.22	7.79	22.73	7.29	12.56	9.60	13.60	-10.01%
YoY %	-7.32%	-65.73%	211.80%	-41.96%	30.83%	-29.41%	-	-
Horiz. %	53.09%	57.28%	167.13%	53.60%	92.35%	70.59%	100.00%	-
EY	13.84	12.83	4.40	13.71	7.96	10.41	7.35	11.11%
YoY %	7.87%	191.59%	-67.91%	72.24%	-23.54%	41.63%	-	-
Horiz. %	188.30%	174.56%	59.86%	186.53%	108.30%	141.63%	100.00%	-
DY	9.98	5.41	0.07	6.06	10.67	10.06	2.10	29.64%
YoY %	84.47%	7,628.57%	-98.84%	-43.21%	6.06%	379.05%	-	-
Horiz. %	475.24%	257.62%	3.33%	288.57%	508.10%	479.05%	100.00%	-
P/NAPS	0.86	0.89	0.71	0.84	1.03	1.07	1.53	-9.15%
YoY %	-3.37%	25.35%	-15.48%	-18.45%	-3.74%	-30.07%	-	-
Horiz. %	56.21%	58.17%	46.41%	54.90%	67.32%	69.93%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos