[JAYCORP] QoQ Cumulative Quarter Result on 31-Jan-2018 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jan-2018 [#2]
Profit Trend
QoQ- 3.75%
YoY- -40.2%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Revenue 92,351 299,935 223,251 157,455 81,714 312,824 232,280 -45.83%
PBT 9,611 17,625 10,391 10,204 8,757 33,035 24,790 -46.73%
Tax -2,229 -4,587 -3,221 -3,016 -1,858 -6,079 -6,016 -48.32%
NP 7,382 13,038 7,170 7,188 6,899 26,956 18,774 -46.23%
-
NP to SH 6,346 10,286 5,641 6,033 5,815 24,766 17,405 -48.86%
-
Tax Rate 23.19% 26.03% 31.00% 29.56% 21.22% 18.40% 24.27% -
Total Cost 84,969 286,897 216,081 150,267 74,815 285,868 213,506 -45.80%
-
Net Worth 158,172 151,521 147,453 149,050 157,259 151,796 151,763 2.78%
Dividend
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Div - 6,825 - - - 15,042 6,836 -
Div Payout % - 66.36% - - - 60.74% 39.28% -
Equity
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Net Worth 158,172 151,521 147,453 149,050 157,259 151,796 151,763 2.78%
NOSH 137,250 137,250 137,250 137,250 137,250 136,753 136,724 0.25%
Ratio Analysis
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
NP Margin 7.99% 4.35% 3.21% 4.57% 8.44% 8.62% 8.08% -
ROE 4.01% 6.79% 3.83% 4.05% 3.70% 16.32% 11.47% -
Per Share
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 68.31 219.72 163.52 115.15 59.76 228.75 169.89 -45.43%
EPS 4.69 7.54 4.13 4.41 4.25 18.11 12.73 -48.51%
DPS 0.00 5.00 0.00 0.00 0.00 11.00 5.00 -
NAPS 1.17 1.11 1.08 1.09 1.15 1.11 1.11 3.56%
Adjusted Per Share Value based on latest NOSH - 137,250
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
RPS 34.36 111.60 83.07 58.59 30.41 116.40 86.43 -45.84%
EPS 2.36 3.83 2.10 2.24 2.16 9.22 6.48 -48.90%
DPS 0.00 2.54 0.00 0.00 0.00 5.60 2.54 -
NAPS 0.5885 0.5638 0.5487 0.5546 0.5851 0.5648 0.5647 2.78%
Price Multiplier on Financial Quarter End Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 -
Price 0.865 0.87 0.90 1.25 1.51 1.45 1.34 -
P/RPS 1.27 0.40 0.55 1.09 2.53 0.63 0.79 37.11%
P/EPS 18.43 11.55 21.78 28.33 35.51 8.01 10.53 45.08%
EY 5.43 8.66 4.59 3.53 2.82 12.49 9.50 -31.05%
DY 0.00 5.75 0.00 0.00 0.00 7.59 3.73 -
P/NAPS 0.74 0.78 0.83 1.15 1.31 1.31 1.21 -27.88%
Price Multiplier on Announcement Date
31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 CAGR
Date 12/12/18 27/09/18 28/06/18 23/03/18 14/12/17 28/09/17 23/06/17 -
Price 0.895 0.88 0.865 1.20 1.50 1.50 1.36 -
P/RPS 1.31 0.40 0.53 1.04 2.51 0.66 0.80 38.80%
P/EPS 19.07 11.68 20.94 27.20 35.27 8.28 10.68 47.02%
EY 5.24 8.56 4.78 3.68 2.83 12.07 9.36 -32.00%
DY 0.00 5.68 0.00 0.00 0.00 7.33 3.68 -
P/NAPS 0.76 0.79 0.80 1.10 1.30 1.35 1.23 -27.39%

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