[JAYCORP] QoQ Cumulative Quarter Result on 31-Oct-2013 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- -56.55%
YoY- 153.73%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 236,327 176,381 121,630 57,752 209,281 154,700 108,236 68.54%
PBT 13,594 10,211 7,227 3,612 9,916 10,011 4,872 98.56%
Tax -3,057 -2,290 -1,765 -856 -2,828 -1,906 -1,416 67.27%
NP 10,537 7,921 5,462 2,756 7,088 8,105 3,456 110.69%
-
NP to SH 8,625 6,919 4,318 2,210 5,086 6,641 3,083 98.91%
-
Tax Rate 22.49% 22.43% 24.42% 23.70% 28.52% 19.04% 29.06% -
Total Cost 225,790 168,460 116,168 54,996 202,193 146,595 104,780 67.06%
-
Net Worth 125,752 124,432 110,749 122,777 121,681 123,102 119,209 3.63%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 4,784 - - - 4,785 - - -
Div Payout % 55.47% - - - 94.09% - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 125,752 124,432 110,749 122,777 121,681 123,102 119,209 3.63%
NOSH 136,687 136,739 124,438 136,419 136,720 136,780 137,022 -0.16%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.46% 4.49% 4.49% 4.77% 3.39% 5.24% 3.19% -
ROE 6.86% 5.56% 3.90% 1.80% 4.18% 5.39% 2.59% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 172.90 128.99 97.74 42.33 153.07 113.10 78.99 68.82%
EPS 6.31 5.06 3.47 1.62 3.72 4.85 2.25 99.24%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.92 0.91 0.89 0.90 0.89 0.90 0.87 3.80%
Adjusted Per Share Value based on latest NOSH - 136,419
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 87.94 65.63 45.26 21.49 77.87 57.56 40.27 68.56%
EPS 3.21 2.57 1.61 0.82 1.89 2.47 1.15 98.61%
DPS 1.78 0.00 0.00 0.00 1.78 0.00 0.00 -
NAPS 0.4679 0.463 0.4121 0.4568 0.4528 0.4581 0.4436 3.62%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.78 0.755 0.545 0.51 0.505 0.425 0.485 -
P/RPS 0.45 0.59 0.56 1.20 0.33 0.38 0.61 -18.40%
P/EPS 12.36 14.92 15.71 31.48 13.58 8.75 21.56 -31.06%
EY 8.09 6.70 6.37 3.18 7.37 11.42 4.64 45.00%
DY 4.49 0.00 0.00 0.00 6.93 0.00 0.00 -
P/NAPS 0.85 0.83 0.61 0.57 0.57 0.47 0.56 32.17%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 26/06/14 28/03/14 18/12/13 27/09/13 27/06/13 29/03/13 -
Price 0.77 0.73 0.725 0.545 0.52 0.51 0.45 -
P/RPS 0.45 0.57 0.74 1.29 0.34 0.45 0.57 -14.61%
P/EPS 12.20 14.43 20.89 33.64 13.98 10.50 20.00 -28.13%
EY 8.19 6.93 4.79 2.97 7.15 9.52 5.00 39.08%
DY 4.55 0.00 0.00 0.00 6.73 0.00 0.00 -
P/NAPS 0.84 0.80 0.81 0.61 0.58 0.57 0.52 37.79%

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