[JAYCORP] QoQ Cumulative Quarter Result on 31-Jan-2017 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
27-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
31-Jan-2017 [#2]
Profit Trend
QoQ- 84.66%
YoY- -12.75%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 81,714 312,824 232,280 153,642 74,087 289,457 221,288 -48.43%
PBT 8,757 33,035 24,790 14,805 7,877 26,116 21,020 -44.13%
Tax -1,858 -6,079 -6,016 -3,330 -1,699 -5,003 -4,941 -47.80%
NP 6,899 26,956 18,774 11,475 6,178 21,113 16,079 -43.02%
-
NP to SH 5,815 24,766 17,405 10,088 5,463 20,982 15,967 -48.90%
-
Tax Rate 21.22% 18.40% 24.27% 22.49% 21.57% 19.16% 23.51% -
Total Cost 74,815 285,868 213,506 142,167 67,909 268,344 205,209 -48.87%
-
Net Worth 157,259 151,796 151,763 143,528 150,609 144,971 139,557 8.26%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - 15,042 6,836 - - 13,676 - -
Div Payout % - 60.74% 39.28% - - 65.18% - -
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 157,259 151,796 151,763 143,528 150,609 144,971 139,557 8.26%
NOSH 137,250 136,753 136,724 136,693 136,917 136,765 136,820 0.20%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 8.44% 8.62% 8.08% 7.47% 8.34% 7.29% 7.27% -
ROE 3.70% 16.32% 11.47% 7.03% 3.63% 14.47% 11.44% -
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 59.76 228.75 169.89 112.40 54.11 211.64 161.74 -48.41%
EPS 4.25 18.11 12.73 7.38 3.99 15.34 11.67 -48.90%
DPS 0.00 11.00 5.00 0.00 0.00 10.00 0.00 -
NAPS 1.15 1.11 1.11 1.05 1.10 1.06 1.02 8.30%
Adjusted Per Share Value based on latest NOSH - 136,834
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 30.41 116.40 86.43 57.17 27.57 107.70 82.34 -48.43%
EPS 2.16 9.22 6.48 3.75 2.03 7.81 5.94 -48.95%
DPS 0.00 5.60 2.54 0.00 0.00 5.09 0.00 -
NAPS 0.5851 0.5648 0.5647 0.5341 0.5604 0.5394 0.5193 8.25%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 1.51 1.45 1.34 1.44 1.41 1.04 0.965 -
P/RPS 2.53 0.63 0.79 1.28 2.61 0.49 0.60 160.32%
P/EPS 35.51 8.01 10.53 19.51 35.34 6.78 8.27 163.47%
EY 2.82 12.49 9.50 5.13 2.83 14.75 12.09 -62.00%
DY 0.00 7.59 3.73 0.00 0.00 9.62 0.00 -
P/NAPS 1.31 1.31 1.21 1.37 1.28 0.98 0.95 23.81%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 14/12/17 28/09/17 23/06/17 27/03/17 16/12/16 29/09/16 24/06/16 -
Price 1.50 1.50 1.36 1.35 1.40 1.32 1.04 -
P/RPS 2.51 0.66 0.80 1.20 2.59 0.62 0.64 148.07%
P/EPS 35.27 8.28 10.68 18.29 35.09 8.60 8.91 149.61%
EY 2.83 12.07 9.36 5.47 2.85 11.62 11.22 -59.97%
DY 0.00 7.33 3.68 0.00 0.00 7.58 0.00 -
P/NAPS 1.30 1.35 1.23 1.29 1.27 1.25 1.02 17.49%

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