[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2014 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
26-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- 24.66%
YoY- 69.58%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 178,612 119,007 64,274 236,327 176,381 121,630 57,752 112.71%
PBT 11,304 4,783 3,462 13,594 10,211 7,227 3,612 114.40%
Tax -3,458 -2,141 -1,346 -3,057 -2,290 -1,765 -856 154.29%
NP 7,846 2,642 2,116 10,537 7,921 5,462 2,756 101.25%
-
NP to SH 6,171 2,179 1,156 8,625 6,919 4,318 2,210 98.66%
-
Tax Rate 30.59% 44.76% 38.88% 22.49% 22.43% 24.42% 23.70% -
Total Cost 170,766 116,365 62,158 225,790 168,460 116,168 54,996 113.27%
-
Net Worth 127,251 123,339 126,479 125,752 124,432 110,749 122,777 2.42%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - 4,784 - - - -
Div Payout % - - - 55.47% - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 127,251 123,339 126,479 125,752 124,432 110,749 122,777 2.42%
NOSH 136,829 137,044 135,999 136,687 136,739 124,438 136,419 0.20%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 4.39% 2.22% 3.29% 4.46% 4.49% 4.49% 4.77% -
ROE 4.85% 1.77% 0.91% 6.86% 5.56% 3.90% 1.80% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 130.54 86.84 47.26 172.90 128.99 97.74 42.33 112.30%
EPS 4.51 1.59 0.85 6.31 5.06 3.47 1.62 98.26%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.93 0.90 0.93 0.92 0.91 0.89 0.90 2.21%
Adjusted Per Share Value based on latest NOSH - 136,480
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 65.07 43.35 23.41 86.09 64.26 44.31 21.04 112.71%
EPS 2.25 0.79 0.42 3.14 2.52 1.57 0.81 97.97%
DPS 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
NAPS 0.4636 0.4493 0.4608 0.4581 0.4533 0.4035 0.4473 2.42%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.685 0.65 0.72 0.78 0.755 0.545 0.51 -
P/RPS 0.52 0.75 1.52 0.45 0.59 0.56 1.20 -42.82%
P/EPS 15.19 40.88 84.71 12.36 14.92 15.71 31.48 -38.56%
EY 6.58 2.45 1.18 8.09 6.70 6.37 3.18 62.59%
DY 0.00 0.00 0.00 4.49 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.77 0.85 0.83 0.61 0.57 19.06%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 25/06/15 27/03/15 18/12/14 26/09/14 26/06/14 28/03/14 18/12/13 -
Price 0.72 0.755 0.62 0.77 0.73 0.725 0.545 -
P/RPS 0.55 0.87 1.31 0.45 0.57 0.74 1.29 -43.44%
P/EPS 15.96 47.48 72.94 12.20 14.43 20.89 33.64 -39.25%
EY 6.26 2.11 1.37 8.19 6.93 4.79 2.97 64.61%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.67 0.84 0.80 0.81 0.61 16.84%

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