[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2003 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- 20.52%
YoY- 2950.95%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 94,674 60,431 30,249 115,388 89,515 63,263 31,541 108.22%
PBT 7,872 5,707 3,204 15,980 13,310 9,007 4,485 45.55%
Tax -2,186 -1,406 -659 -3,166 -2,678 -1,868 -1,000 68.51%
NP 5,686 4,301 2,545 12,814 10,632 7,139 3,485 38.63%
-
NP to SH 5,686 4,301 2,545 12,814 10,632 7,139 3,485 38.63%
-
Tax Rate 27.77% 24.64% 20.57% 19.81% 20.12% 20.74% 22.30% -
Total Cost 88,988 56,130 27,704 102,574 78,883 56,124 28,056 116.02%
-
Net Worth 80,614 79,568 80,537 75,314 74,101 70,853 67,763 12.28%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 2,687 2,688 - 2,615 - - - -
Div Payout % 47.26% 62.50% - 20.41% - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 80,614 79,568 80,537 75,314 74,101 70,853 67,763 12.28%
NOSH 107,485 107,525 107,383 104,604 107,393 107,353 107,561 -0.04%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 6.01% 7.12% 8.41% 11.11% 11.88% 11.28% 11.05% -
ROE 7.05% 5.41% 3.16% 17.01% 14.35% 10.08% 5.14% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 88.08 56.20 28.17 110.31 83.35 58.93 29.32 108.33%
EPS 5.29 4.00 2.37 12.25 9.90 6.65 3.24 38.69%
DPS 2.50 2.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.75 0.72 0.69 0.66 0.63 12.33%
Adjusted Per Share Value based on latest NOSH - 107,536
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 34.49 22.01 11.02 42.04 32.61 23.05 11.49 108.22%
EPS 2.07 1.57 0.93 4.67 3.87 2.60 1.27 38.53%
DPS 0.98 0.98 0.00 0.95 0.00 0.00 0.00 -
NAPS 0.2937 0.2899 0.2934 0.2744 0.27 0.2581 0.2469 12.27%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 1.97 2.14 3.20 0.95 0.65 0.79 0.77 -
P/RPS 2.24 3.81 11.36 0.86 0.78 1.34 2.63 -10.15%
P/EPS 37.24 53.50 135.02 7.76 6.57 11.88 23.77 34.92%
EY 2.69 1.87 0.74 12.89 15.23 8.42 4.21 -25.83%
DY 1.27 1.17 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 2.63 2.89 4.27 1.32 0.94 1.20 1.22 66.95%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 29/03/04 22/12/03 21/11/03 30/06/03 31/03/03 30/12/02 -
Price 1.55 2.13 2.13 2.78 1.09 0.64 0.68 -
P/RPS 1.76 3.79 7.56 2.52 1.31 1.09 2.32 -16.83%
P/EPS 29.30 53.25 89.87 22.69 11.01 9.62 20.99 24.92%
EY 3.41 1.88 1.11 4.41 9.08 10.39 4.76 -19.95%
DY 1.61 1.17 0.00 0.90 0.00 0.00 0.00 -
P/NAPS 2.07 2.88 2.84 3.86 1.58 0.97 1.08 54.36%

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