[JAYCORP] QoQ Cumulative Quarter Result on 31-Oct-2002 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Oct-2002 [#1]
Profit Trend
QoQ- 729.76%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Revenue 115,388 89,515 63,263 31,541 100,161 0 0 -
PBT 15,980 13,310 9,007 4,485 13,320 0 0 -
Tax -3,166 -2,678 -1,868 -1,000 -12,900 0 0 -
NP 12,814 10,632 7,139 3,485 420 0 0 -
-
NP to SH 12,814 10,632 7,139 3,485 420 0 0 -
-
Tax Rate 19.81% 20.12% 20.74% 22.30% 96.85% - - -
Total Cost 102,574 78,883 56,124 28,056 99,741 0 0 -
-
Net Worth 75,314 74,101 70,853 67,763 2,125 0 0 -
Dividend
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Div 2,615 - - - - - - -
Div Payout % 20.41% - - - - - - -
Equity
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Net Worth 75,314 74,101 70,853 67,763 2,125 0 0 -
NOSH 104,604 107,393 107,353 107,561 3,502 0 0 -
Ratio Analysis
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
NP Margin 11.11% 11.88% 11.28% 11.05% 0.42% 0.00% 0.00% -
ROE 17.01% 14.35% 10.08% 5.14% 19.76% 0.00% 0.00% -
Per Share
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 110.31 83.35 58.93 29.32 2,859.36 0.00 0.00 -
EPS 12.25 9.90 6.65 3.24 11.99 0.00 0.00 -
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.69 0.66 0.63 0.6067 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 107,561
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
RPS 42.94 33.31 23.54 11.74 37.27 0.00 0.00 -
EPS 4.77 3.96 2.66 1.30 0.16 0.00 0.00 -
DPS 0.97 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2802 0.2757 0.2636 0.2521 0.0079 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 31/07/03 30/04/03 31/01/03 31/10/02 - - - -
Price 0.95 0.65 0.79 0.77 0.00 0.00 0.00 -
P/RPS 0.86 0.78 1.34 2.63 0.00 0.00 0.00 -
P/EPS 7.76 6.57 11.88 23.77 0.00 0.00 0.00 -
EY 12.89 15.23 8.42 4.21 0.00 0.00 0.00 -
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.94 1.20 1.22 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 CAGR
Date 21/11/03 30/06/03 31/03/03 30/12/02 28/10/02 - - -
Price 2.78 1.09 0.64 0.68 0.00 0.00 0.00 -
P/RPS 2.52 1.31 1.09 2.32 0.00 0.00 0.00 -
P/EPS 22.69 11.01 9.62 20.99 0.00 0.00 0.00 -
EY 4.41 9.08 10.39 4.76 0.00 0.00 0.00 -
DY 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.86 1.58 0.97 1.08 0.00 0.00 0.00 -

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