[JAYCORP] QoQ Cumulative Quarter Result on 30-Apr-2021 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Jun-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
30-Apr-2021 [#3]
Profit Trend
QoQ- 38.3%
YoY- 151.51%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Revenue 154,166 63,031 353,033 302,834 206,922 107,211 309,348 -37.06%
PBT 11,487 3,807 37,998 40,056 28,997 16,039 24,927 -40.25%
Tax -2,951 -1,069 -9,504 -8,627 -6,220 -3,306 -8,098 -48.88%
NP 8,536 2,738 28,494 31,429 22,777 12,733 16,829 -36.32%
-
NP to SH 8,454 2,993 28,743 31,044 22,447 12,338 17,401 -38.11%
-
Tax Rate 25.69% 28.08% 25.01% 21.54% 21.45% 20.61% 32.49% -
Total Cost 145,630 60,293 324,539 271,405 184,145 94,478 292,519 -37.10%
-
Net Worth 177,363 180,051 176,344 179,049 177,790 176,640 164,601 5.08%
Dividend
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Div - - 14,134 6,731 6,734 - 13,491 -
Div Payout % - - 49.18% 21.68% 30.00% - 77.54% -
Equity
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Net Worth 177,363 180,051 176,344 179,049 177,790 176,640 164,601 5.08%
NOSH 274,500 137,250 137,250 137,250 137,250 137,250 137,250 58.53%
Ratio Analysis
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
NP Margin 5.54% 4.34% 8.07% 10.38% 11.01% 11.88% 5.44% -
ROE 4.77% 1.66% 16.30% 17.34% 12.63% 6.98% 10.57% -
Per Share
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 57.37 46.91 262.26 224.95 153.63 79.51 229.28 -60.19%
EPS 3.15 2.23 21.35 23.06 16.67 9.15 12.90 -60.83%
DPS 0.00 0.00 10.50 5.00 5.00 0.00 10.00 -
NAPS 0.66 1.34 1.31 1.33 1.32 1.31 1.22 -33.53%
Adjusted Per Share Value based on latest NOSH - 137,250
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
RPS 56.16 22.96 128.61 110.32 75.38 39.06 112.70 -37.06%
EPS 3.08 1.09 10.47 11.31 8.18 4.49 6.34 -38.12%
DPS 0.00 0.00 5.15 2.45 2.45 0.00 4.92 -
NAPS 0.6461 0.6559 0.6424 0.6523 0.6477 0.6435 0.5996 5.09%
Price Multiplier on Financial Quarter End Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 30/10/20 30/07/20 -
Price 0.775 1.69 1.64 1.70 1.51 1.25 0.965 -
P/RPS 1.35 3.60 0.63 0.76 0.98 1.57 0.42 117.33%
P/EPS 24.64 75.87 7.68 7.37 9.06 13.66 7.48 120.91%
EY 4.06 1.32 13.02 13.56 11.04 7.32 13.37 -54.72%
DY 0.00 0.00 6.40 2.94 3.31 0.00 10.36 -
P/NAPS 1.17 1.26 1.25 1.28 1.14 0.95 0.79 29.83%
Price Multiplier on Announcement Date
31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 31/10/20 31/07/20 CAGR
Date 25/03/22 09/12/21 29/09/21 29/06/21 19/03/21 11/12/20 29/09/20 -
Price 0.72 1.63 1.69 1.66 1.86 1.51 1.10 -
P/RPS 1.26 3.47 0.64 0.74 1.21 1.90 0.48 89.95%
P/EPS 22.89 73.18 7.91 7.20 11.16 16.50 8.53 92.76%
EY 4.37 1.37 12.63 13.89 8.96 6.06 11.72 -48.10%
DY 0.00 0.00 6.21 3.01 2.69 0.00 9.09 -
P/NAPS 1.09 1.22 1.29 1.25 1.41 1.15 0.90 13.58%

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