[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2012 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- 26.43%
YoY- 302.71%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 154,700 108,236 53,917 236,612 173,095 110,988 51,441 108.48%
PBT 10,011 4,872 1,584 15,381 12,889 6,222 2,275 168.77%
Tax -1,906 -1,416 -646 -3,433 -2,965 -1,541 -719 91.65%
NP 8,105 3,456 938 11,948 9,924 4,681 1,556 200.79%
-
NP to SH 6,641 3,083 871 10,261 8,116 4,397 1,493 170.71%
-
Tax Rate 19.04% 29.06% 40.78% 22.32% 23.00% 24.77% 31.60% -
Total Cost 146,595 104,780 52,979 224,664 163,171 106,307 49,885 105.29%
-
Net Worth 123,102 119,209 121,123 121,763 118,969 116,431 115,056 4.61%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 4,788 - - - -
Div Payout % - - - 46.67% - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 123,102 119,209 121,123 121,763 118,969 116,431 115,056 4.61%
NOSH 136,780 137,022 136,093 136,813 136,746 136,978 136,972 -0.09%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 5.24% 3.19% 1.74% 5.05% 5.73% 4.22% 3.02% -
ROE 5.39% 2.59% 0.72% 8.43% 6.82% 3.78% 1.30% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 113.10 78.99 39.62 172.95 126.58 81.03 37.56 108.66%
EPS 4.85 2.25 0.64 7.50 5.93 3.21 1.09 170.77%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.89 0.89 0.87 0.85 0.84 4.71%
Adjusted Per Share Value based on latest NOSH - 137,048
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 56.36 39.43 19.64 86.20 63.06 40.43 18.74 108.49%
EPS 2.42 1.12 0.32 3.74 2.96 1.60 0.54 172.06%
DPS 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
NAPS 0.4485 0.4343 0.4413 0.4436 0.4334 0.4242 0.4192 4.61%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.425 0.485 0.51 0.47 0.48 0.47 0.50 -
P/RPS 0.38 0.61 1.29 0.27 0.38 0.58 1.33 -56.65%
P/EPS 8.75 21.56 79.69 6.27 8.09 14.64 45.87 -66.89%
EY 11.42 4.64 1.25 15.96 12.36 6.83 2.18 201.93%
DY 0.00 0.00 0.00 7.45 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.57 0.53 0.55 0.55 0.60 -15.03%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 29/03/13 13/12/12 28/09/12 28/06/12 30/03/12 16/12/11 -
Price 0.51 0.45 0.51 0.49 0.46 0.48 0.50 -
P/RPS 0.45 0.57 1.29 0.28 0.36 0.59 1.33 -51.47%
P/EPS 10.50 20.00 79.69 6.53 7.75 14.95 45.87 -62.61%
EY 9.52 5.00 1.25 15.31 12.90 6.69 2.18 167.40%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.57 0.55 0.53 0.56 0.60 -3.36%

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