[JAYCORP] QoQ Cumulative Quarter Result on 31-Jan-2014 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jan-2014 [#2]
Profit Trend
QoQ- 95.38%
YoY- 40.06%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Revenue 64,274 236,327 176,381 121,630 57,752 209,281 154,700 -44.23%
PBT 3,462 13,594 10,211 7,227 3,612 9,916 10,011 -50.63%
Tax -1,346 -3,057 -2,290 -1,765 -856 -2,828 -1,906 -20.64%
NP 2,116 10,537 7,921 5,462 2,756 7,088 8,105 -59.05%
-
NP to SH 1,156 8,625 6,919 4,318 2,210 5,086 6,641 -68.72%
-
Tax Rate 38.88% 22.49% 22.43% 24.42% 23.70% 28.52% 19.04% -
Total Cost 62,158 225,790 168,460 116,168 54,996 202,193 146,595 -43.47%
-
Net Worth 126,479 125,752 124,432 110,749 122,777 121,681 123,102 1.81%
Dividend
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Div - 4,784 - - - 4,785 - -
Div Payout % - 55.47% - - - 94.09% - -
Equity
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Net Worth 126,479 125,752 124,432 110,749 122,777 121,681 123,102 1.81%
NOSH 135,999 136,687 136,739 124,438 136,419 136,720 136,780 -0.37%
Ratio Analysis
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
NP Margin 3.29% 4.46% 4.49% 4.49% 4.77% 3.39% 5.24% -
ROE 0.91% 6.86% 5.56% 3.90% 1.80% 4.18% 5.39% -
Per Share
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 47.26 172.90 128.99 97.74 42.33 153.07 113.10 -44.01%
EPS 0.85 6.31 5.06 3.47 1.62 3.72 4.85 -68.58%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.93 0.92 0.91 0.89 0.90 0.89 0.90 2.20%
Adjusted Per Share Value based on latest NOSH - 134,108
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
RPS 23.92 87.94 65.63 45.26 21.49 77.87 57.56 -44.22%
EPS 0.43 3.21 2.57 1.61 0.82 1.89 2.47 -68.72%
DPS 0.00 1.78 0.00 0.00 0.00 1.78 0.00 -
NAPS 0.4706 0.4679 0.463 0.4121 0.4568 0.4528 0.4581 1.80%
Price Multiplier on Financial Quarter End Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 -
Price 0.72 0.78 0.755 0.545 0.51 0.505 0.425 -
P/RPS 1.52 0.45 0.59 0.56 1.20 0.33 0.38 151.34%
P/EPS 84.71 12.36 14.92 15.71 31.48 13.58 8.75 352.36%
EY 1.18 8.09 6.70 6.37 3.18 7.37 11.42 -77.88%
DY 0.00 4.49 0.00 0.00 0.00 6.93 0.00 -
P/NAPS 0.77 0.85 0.83 0.61 0.57 0.57 0.47 38.84%
Price Multiplier on Announcement Date
31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 CAGR
Date 18/12/14 26/09/14 26/06/14 28/03/14 18/12/13 27/09/13 27/06/13 -
Price 0.62 0.77 0.73 0.725 0.545 0.52 0.51 -
P/RPS 1.31 0.45 0.57 0.74 1.29 0.34 0.45 103.48%
P/EPS 72.94 12.20 14.43 20.89 33.64 13.98 10.50 262.78%
EY 1.37 8.19 6.93 4.79 2.97 7.15 9.52 -72.44%
DY 0.00 4.55 0.00 0.00 0.00 6.73 0.00 -
P/NAPS 0.67 0.84 0.80 0.81 0.61 0.58 0.57 11.34%

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