[JAYCORP] YoY TTM Result on 31-Jul-2008 [#4]

Stock

[JAYCORP] JAYCORP BHD

Announcement Date

26-Sep-2008

Admission Sponsor

Sponsor

Financial Year

31-Jul-2008

Quarter

31-Jul-2008 [#4]

Profit Trend

QoQ- -77.01%

YoY- -72.66%

Quarter Report

JAYCORP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
TTM Result
Revenue	193,158	227,414	252,657	283,531	282,936	236,610	191,080	0.18%
YoY %	-15.06%	-9.99%	-10.89%	0.21%	19.58%	23.83%	-	-
Horiz. %	101.09%	119.02%	132.23%	148.38%	148.07%	123.83%	100.00%	-
PBT	9,102	18,229	19,293	4,381	17,622	11,025	14,962	-7.94%
YoY %	-50.07%	-5.51%	340.38%	-75.14%	59.84%	-26.31%	-	-
Horiz. %	60.83%	121.84%	128.95%	29.28%	117.78%	73.69%	100.00%	-
Tax	-4,371	-3,618	-5,457	-3,161	-4,143	-2,797	-4,443	-0.27%
YoY %	-20.81%	33.70%	-72.64%	23.70%	-48.12%	37.05%	-	-
Horiz. %	98.38%	81.43%	122.82%	71.15%	93.25%	62.95%	100.00%	-
NP	4,731	14,611	13,836	1,220	13,479	8,228	10,519	-12.46%
YoY %	-67.62%	5.60%	1,034.10%	-90.95%	63.82%	-21.78%	-	-
Horiz. %	44.98%	138.90%	131.53%	11.60%	128.14%	78.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,546	13,924	12,297	3,325	12,161	8,292	10,519	-21.04%
YoY %	-81.72%	13.23%	269.83%	-72.66%	46.66%	-21.17%	-	-
Horiz. %	24.20%	132.37%	116.90%	31.61%	115.61%	78.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	48.02%	19.85%	28.28%	72.15%	23.51%	25.37%	29.70%	-
YoY %	141.91%	-29.81%	-60.80%	206.89%	-7.33%	-14.58%	-	-
Horiz. %	161.68%	66.84%	95.22%	242.93%	79.16%	85.42%	100.00%	-
Total Cost	188,427	212,803	238,821	282,311	269,457	228,382	180,561	0.71%
YoY %	-11.45%	-10.89%	-15.40%	4.77%	17.99%	26.48%	-	-
Horiz. %	104.36%	117.86%	132.27%	156.35%	149.23%	126.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	113,732	116,682	107,490	106,064	106,176	101,357	94,287	3.17%
YoY %	-2.53%	8.55%	1.34%	-0.11%	4.75%	7.50%	-	-
Horiz. %	120.62%	123.75%	114.00%	112.49%	112.61%	107.50%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Dividend
Div	2,740	10,041	5,180	53	5,376	11,038	10,164	-19.61%
YoY %	-72.71%	93.84%	9,673.58%	-99.01%	-51.30%	8.60%	-	-
Horiz. %	26.96%	98.79%	50.96%	0.52%	52.89%	108.60%	100.00%	-
Div Payout %	107.64%	72.11%	42.13%	1.59%	44.21%	133.13%	96.63%	-
YoY %	49.27%	71.16%	2,549.69%	-96.40%	-66.79%	37.77%	-	-
Horiz. %	111.39%	74.62%	43.60%	1.65%	45.75%	137.77%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Equity
Net Worth	113,732	116,682	107,490	106,064	106,176	101,357	94,287	3.17%
YoY %	-2.53%	8.55%	1.34%	-0.11%	4.75%	7.50%	-	-
Horiz. %	120.62%	123.75%	114.00%	112.49%	112.61%	107.50%	100.00%	-
NOSH	137,027	134,117	129,506	132,580	134,401	138,846	134,696	0.28%
YoY %	2.17%	3.56%	-2.32%	-1.35%	-3.20%	3.08%	-	-
Horiz. %	101.73%	99.57%	96.15%	98.43%	99.78%	103.08%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Ratio Analysis
NP Margin	2.45%	6.42%	5.48%	0.43%	4.76%	3.48%	5.51%	-
YoY %	-61.84%	17.15%	1,174.42%	-90.97%	36.78%	-36.84%	-	-
Horiz. %	44.46%	116.52%	99.46%	7.80%	86.39%	63.16%	100.00%	-
ROE	2.24%	11.93%	11.44%	3.13%	11.45%	8.18%	11.16%	-
YoY %	-81.22%	4.28%	265.50%	-72.66%	39.98%	-26.70%	-	-
Horiz. %	20.07%	106.90%	102.51%	28.05%	102.60%	73.30%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Per Share
RPS	140.96	169.56	195.09	213.86	210.52	170.41	141.86	-0.10%
YoY %	-16.87%	-13.09%	-8.78%	1.59%	23.54%	20.13%	-	-
Horiz. %	99.37%	119.53%	137.52%	150.75%	148.40%	120.13%	100.00%	-
EPS	1.86	10.38	9.50	2.51	9.05	5.97	7.81	-21.26%
YoY %	-82.08%	9.26%	278.49%	-72.27%	51.59%	-23.56%	-	-
Horiz. %	23.82%	132.91%	121.64%	32.14%	115.88%	76.44%	100.00%	-
DPS	2.00	7.49	4.00	0.04	4.00	8.00	7.55	-19.85%
YoY %	-73.30%	87.25%	9,900.00%	-99.00%	-50.00%	5.96%	-	-
Horiz. %	26.49%	99.21%	52.98%	0.53%	52.98%	105.96%	100.00%	-
NAPS	0.83	0.87	0.83	0.80	0.79	0.73	0.70	2.87%
YoY %	-4.60%	4.82%	3.75%	1.27%	8.22%	4.29%	-	-
Horiz. %	118.57%	124.29%	118.57%	114.29%	112.86%	104.29%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 132,580
RPS	70.37	82.85	92.04	103.29	103.07	86.20	69.61	0.18%
YoY %	-15.06%	-9.98%	-10.89%	0.21%	19.57%	23.83%	-	-
Horiz. %	101.09%	119.02%	132.22%	148.38%	148.07%	123.83%	100.00%	-
EPS	0.93	5.07	4.48	1.21	4.43	3.02	3.83	-21.00%
YoY %	-81.66%	13.17%	270.25%	-72.69%	46.69%	-21.15%	-	-
Horiz. %	24.28%	132.38%	116.97%	31.59%	115.67%	78.85%	100.00%	-
DPS	1.00	3.66	1.89	0.02	1.96	4.02	3.70	-19.58%
YoY %	-72.68%	93.65%	9,350.00%	-98.98%	-51.24%	8.65%	-	-
Horiz. %	27.03%	98.92%	51.08%	0.54%	52.97%	108.65%	100.00%	-
NAPS	0.4143	0.4251	0.3916	0.3864	0.3868	0.3692	0.3435	3.17%
YoY %	-2.54%	8.55%	1.35%	-0.10%	4.77%	7.48%	-	-
Horiz. %	120.61%	123.76%	114.00%	112.49%	112.61%	107.48%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	-
Price	0.56	0.77	0.50	0.68	0.75	0.70	0.77	-
P/RPS	0.40	0.45	0.26	0.32	0.36	0.41	0.54	-4.87%
YoY %	-11.11%	73.08%	-18.75%	-11.11%	-12.20%	-24.07%	-	-
Horiz. %	74.07%	83.33%	48.15%	59.26%	66.67%	75.93%	100.00%	-
P/EPS	30.14	7.42	5.27	27.11	8.29	11.72	9.86	20.45%
YoY %	306.20%	40.80%	-80.56%	227.02%	-29.27%	18.86%	-	-
Horiz. %	305.68%	75.25%	53.45%	274.95%	84.08%	118.86%	100.00%	-
EY	3.32	13.48	18.99	3.69	12.06	8.53	10.14	-16.97%
YoY %	-75.37%	-29.02%	414.63%	-69.40%	41.38%	-15.88%	-	-
Horiz. %	32.74%	132.94%	187.28%	36.39%	118.93%	84.12%	100.00%	-
DY	3.57	9.72	8.00	0.06	5.33	11.43	9.80	-15.48%
YoY %	-63.27%	21.50%	13,233.33%	-98.87%	-53.37%	16.63%	-	-
Horiz. %	36.43%	99.18%	81.63%	0.61%	54.39%	116.63%	100.00%	-
P/NAPS	0.67	0.89	0.60	0.85	0.95	0.96	1.10	-7.92%
YoY %	-24.72%	48.33%	-29.41%	-10.53%	-1.04%	-12.73%	-	-
Horiz. %	60.91%	80.91%	54.55%	77.27%	86.36%	87.27%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	29/09/11	29/09/10	30/09/09	26/09/08	28/09/07	02/10/06	30/09/05	-
Price	0.51	0.75	0.74	0.57	0.66	0.75	0.75	-
P/RPS	0.36	0.44	0.38	0.27	0.31	0.44	0.53	-6.24%
YoY %	-18.18%	15.79%	40.74%	-12.90%	-29.55%	-16.98%	-	-
Horiz. %	67.92%	83.02%	71.70%	50.94%	58.49%	83.02%	100.00%	-
P/EPS	27.45	7.22	7.79	22.73	7.29	12.56	9.60	19.12%
YoY %	280.19%	-7.32%	-65.73%	211.80%	-41.96%	30.83%	-	-
Horiz. %	285.94%	75.21%	81.15%	236.77%	75.94%	130.83%	100.00%	-
EY	3.64	13.84	12.83	4.40	13.71	7.96	10.41	-16.05%
YoY %	-73.70%	7.87%	191.59%	-67.91%	72.24%	-23.54%	-	-
Horiz. %	34.97%	132.95%	123.25%	42.27%	131.70%	76.46%	100.00%	-
DY	3.92	9.98	5.41	0.07	6.06	10.67	10.06	-14.53%
YoY %	-60.72%	84.47%	7,628.57%	-98.84%	-43.21%	6.06%	-	-
Horiz. %	38.97%	99.20%	53.78%	0.70%	60.24%	106.06%	100.00%	-
P/NAPS	0.61	0.86	0.89	0.71	0.84	1.03	1.07	-8.93%
YoY %	-29.07%	-3.37%	25.35%	-15.48%	-18.45%	-3.74%	-	-
Horiz. %	57.01%	80.37%	83.18%	66.36%	78.50%	96.26%	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