[JAYCORP] QoQ Quarter Result on 30-Apr-2003 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- -4.43%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 30,200 30,249 25,872 26,253 31,722 31,541 27,856 5.51%
PBT 2,502 3,204 2,672 4,303 4,522 4,485 3,230 -15.61%
Tax -768 -659 -489 -811 -868 -1,000 -2,810 -57.78%
NP 1,734 2,545 2,183 3,492 3,654 3,485 420 156.69%
-
NP to SH 1,734 2,545 2,183 3,492 3,654 3,485 420 156.69%
-
Tax Rate 30.70% 20.57% 18.30% 18.85% 19.20% 22.30% 87.00% -
Total Cost 28,466 27,704 23,689 22,761 28,068 28,056 27,436 2.48%
-
Net Worth 79,699 80,537 77,426 74,137 70,930 67,763 2,125 1013.08%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 2,692 - 2,688 - - - - -
Div Payout % 155.28% - 123.15% - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 79,699 80,537 77,426 74,137 70,930 67,763 2,125 1013.08%
NOSH 107,701 107,383 107,536 107,446 107,470 107,561 3,502 875.49%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 5.74% 8.41% 8.44% 13.30% 11.52% 11.05% 1.51% -
ROE 2.18% 3.16% 2.82% 4.71% 5.15% 5.14% 19.76% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 28.04 28.17 24.06 24.43 29.52 29.32 795.22 -89.18%
EPS 1.61 2.37 2.03 3.25 3.40 3.24 11.99 -73.68%
DPS 2.50 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.72 0.69 0.66 0.63 0.6067 14.11%
Adjusted Per Share Value based on latest NOSH - 107,446
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 11.24 11.26 9.63 9.77 11.80 11.74 10.37 5.50%
EPS 0.65 0.95 0.81 1.30 1.36 1.30 0.16 153.95%
DPS 1.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.2966 0.2997 0.2881 0.2759 0.2639 0.2521 0.0079 1013.85%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 - -
Price 2.14 3.20 0.95 0.65 0.79 0.77 0.00 -
P/RPS 7.63 11.36 3.95 2.66 2.68 2.63 0.00 -
P/EPS 132.92 135.02 46.80 20.00 23.24 23.77 0.00 -
EY 0.75 0.74 2.14 5.00 4.30 4.21 0.00 -
DY 1.17 0.00 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 4.27 1.32 0.94 1.20 1.22 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 29/03/04 22/12/03 21/11/03 30/06/03 31/03/03 30/12/02 28/10/02 -
Price 2.13 2.13 2.78 1.09 0.64 0.68 0.00 -
P/RPS 7.60 7.56 11.56 4.46 2.17 2.32 0.00 -
P/EPS 132.30 89.87 136.95 33.54 18.82 20.99 0.00 -
EY 0.76 1.11 0.73 2.98 5.31 4.76 0.00 -
DY 1.17 0.00 0.90 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.84 3.86 1.58 0.97 1.08 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