[JAYCORP] QoQ Cumulative Quarter Result on 30-Apr-2015 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
25-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
30-Apr-2015 [#3]
Profit Trend
QoQ- 183.2%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Revenue 152,167 76,686 247,907 178,612 119,007 64,274 236,327 -25.37%
PBT 15,060 6,263 14,336 11,304 4,783 3,462 13,594 7.04%
Tax -3,194 -844 -4,622 -3,458 -2,141 -1,346 -3,057 2.95%
NP 11,866 5,419 9,714 7,846 2,642 2,116 10,537 8.21%
-
NP to SH 11,562 5,455 7,993 6,171 2,179 1,156 8,625 21.51%
-
Tax Rate 21.21% 13.48% 32.24% 30.59% 44.76% 38.88% 22.49% -
Total Cost 140,301 71,267 238,193 170,766 116,365 62,158 225,790 -27.11%
-
Net Worth 135,460 135,349 128,654 127,251 123,339 126,479 125,752 5.06%
Dividend
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Div - - 5,474 - - - 4,784 -
Div Payout % - - 68.49% - - - 55.47% -
Equity
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Net Worth 135,460 135,349 128,654 127,251 123,339 126,479 125,752 5.06%
NOSH 136,828 136,716 136,866 136,829 137,044 135,999 136,687 0.06%
Ratio Analysis
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
NP Margin 7.80% 7.07% 3.92% 4.39% 2.22% 3.29% 4.46% -
ROE 8.54% 4.03% 6.21% 4.85% 1.77% 0.91% 6.86% -
Per Share
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 111.21 56.09 181.13 130.54 86.84 47.26 172.90 -25.42%
EPS 8.45 3.99 5.84 4.51 1.59 0.85 6.31 21.42%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.50 -
NAPS 0.99 0.99 0.94 0.93 0.90 0.93 0.92 4.99%
Adjusted Per Share Value based on latest NOSH - 136,712
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
RPS 55.43 27.94 90.31 65.07 43.35 23.41 86.09 -25.37%
EPS 4.21 1.99 2.91 2.25 0.79 0.42 3.14 21.52%
DPS 0.00 0.00 1.99 0.00 0.00 0.00 1.74 -
NAPS 0.4935 0.4931 0.4687 0.4636 0.4493 0.4608 0.4581 5.07%
Price Multiplier on Financial Quarter End Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 -
Price 1.05 0.875 1.05 0.685 0.65 0.72 0.78 -
P/RPS 0.94 1.56 0.58 0.52 0.75 1.52 0.45 63.19%
P/EPS 12.43 21.93 17.98 15.19 40.88 84.71 12.36 0.37%
EY 8.05 4.56 5.56 6.58 2.45 1.18 8.09 -0.32%
DY 0.00 0.00 3.81 0.00 0.00 0.00 4.49 -
P/NAPS 1.06 0.88 1.12 0.74 0.72 0.77 0.85 15.81%
Price Multiplier on Announcement Date
31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 CAGR
Date 24/03/16 14/12/15 29/09/15 25/06/15 27/03/15 18/12/14 26/09/14 -
Price 1.04 1.08 0.93 0.72 0.755 0.62 0.77 -
P/RPS 0.94 1.93 0.51 0.55 0.87 1.31 0.45 63.19%
P/EPS 12.31 27.07 15.92 15.96 47.48 72.94 12.20 0.59%
EY 8.13 3.69 6.28 6.26 2.11 1.37 8.19 -0.48%
DY 0.00 0.00 4.30 0.00 0.00 0.00 4.55 -
P/NAPS 1.05 1.09 0.99 0.77 0.84 0.67 0.84 15.99%

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