[JAYCORP] QoQ Quarter Result on 30-Apr-2017 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
23-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2017
Quarter
30-Apr-2017 [#3]
Profit Trend
QoQ- 58.18%
YoY- 66.08%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 75,741 81,714 80,544 78,638 79,555 74,087 68,138 7.28%
PBT 1,447 8,757 8,245 9,985 6,928 7,877 5,057 -56.47%
Tax -1,158 -1,858 -63 -2,686 -1,631 -1,699 -23 1253.79%
NP 289 6,899 8,182 7,299 5,297 6,178 5,034 -85.04%
-
NP to SH 218 5,815 7,361 7,316 4,625 5,463 5,177 -87.82%
-
Tax Rate 80.03% 21.22% 0.76% 26.90% 23.54% 21.57% 0.45% -
Total Cost 75,452 74,815 72,362 71,339 74,258 67,909 63,104 12.61%
-
Net Worth 149,050 157,259 151,871 151,789 143,676 150,609 144,792 1.94%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - 8,209 6,837 - - 13,659 -
Div Payout % - - 111.52% 93.46% - - 263.85% -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 149,050 157,259 151,871 151,789 143,676 150,609 144,792 1.94%
NOSH 137,250 137,250 136,821 136,747 136,834 136,917 136,596 0.31%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 0.38% 8.44% 10.16% 9.28% 6.66% 8.34% 7.39% -
ROE 0.15% 3.70% 4.85% 4.82% 3.22% 3.63% 3.58% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 55.39 59.76 58.87 57.51 58.14 54.11 49.88 7.21%
EPS 0.16 4.25 5.38 5.35 3.38 3.99 3.79 -87.80%
DPS 0.00 0.00 6.00 5.00 0.00 0.00 10.00 -
NAPS 1.09 1.15 1.11 1.11 1.05 1.10 1.06 1.87%
Adjusted Per Share Value based on latest NOSH - 136,747
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 27.59 29.77 29.34 28.65 28.98 26.99 24.82 7.28%
EPS 0.08 2.12 2.68 2.67 1.68 1.99 1.89 -87.78%
DPS 0.00 0.00 2.99 2.49 0.00 0.00 4.98 -
NAPS 0.543 0.5729 0.5533 0.553 0.5234 0.5487 0.5275 1.94%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 1.25 1.51 1.45 1.34 1.44 1.41 1.04 -
P/RPS 2.26 2.53 2.46 2.33 2.48 2.61 2.08 5.67%
P/EPS 784.08 35.51 26.95 25.05 42.60 35.34 27.44 828.96%
EY 0.13 2.82 3.71 3.99 2.35 2.83 3.64 -89.08%
DY 0.00 0.00 4.14 3.73 0.00 0.00 9.62 -
P/NAPS 1.15 1.31 1.31 1.21 1.37 1.28 0.98 11.22%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 23/03/18 14/12/17 28/09/17 23/06/17 27/03/17 16/12/16 29/09/16 -
Price 1.20 1.50 1.50 1.36 1.35 1.40 1.32 -
P/RPS 2.17 2.51 2.55 2.36 2.32 2.59 2.65 -12.44%
P/EPS 752.72 35.27 27.88 25.42 39.94 35.09 34.83 671.53%
EY 0.13 2.83 3.59 3.93 2.50 2.85 2.87 -87.22%
DY 0.00 0.00 4.00 3.68 0.00 0.00 7.58 -
P/NAPS 1.10 1.30 1.35 1.23 1.29 1.27 1.25 -8.14%

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