[JAYCORP] QoQ Quarter Result on 30-Apr-2022 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
16-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
30-Apr-2022 [#3]
Profit Trend
QoQ- 69.03%
YoY- 7.34%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Revenue 60,261 58,777 60,149 91,300 91,135 63,031 50,256 12.82%
PBT 4,454 12,585 5,028 13,684 7,680 3,807 -2,057 -
Tax -1,874 -1,743 -1,744 -4,113 -1,883 -1,069 -878 65.54%
NP 2,580 10,842 3,284 9,571 5,797 2,738 -2,935 -
-
NP to SH 2,324 10,316 3,780 9,229 5,460 2,993 -2,301 -
-
Tax Rate 42.07% 13.85% 34.69% 30.06% 24.52% 28.08% - -
Total Cost 57,681 47,935 56,865 81,729 85,338 60,293 53,191 5.53%
-
Net Worth 188,113 196,175 185,425 188,113 177,363 180,051 176,344 4.38%
Dividend
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Div 5,374 - 10,749 5,374 - - 7,403 -19.18%
Div Payout % 231.27% - 284.37% 58.24% - - 0.00% -
Equity
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Net Worth 188,113 196,175 185,425 188,113 177,363 180,051 176,344 4.38%
NOSH 274,500 274,500 274,500 274,500 274,500 137,250 137,250 58.53%
Ratio Analysis
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
NP Margin 4.28% 18.45% 5.46% 10.48% 6.36% 4.34% -5.84% -
ROE 1.24% 5.26% 2.04% 4.91% 3.08% 1.66% -1.30% -
Per Share
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 22.42 21.87 22.38 33.97 33.91 46.91 37.33 -28.74%
EPS 0.86 3.84 1.41 3.43 2.03 2.23 -1.71 -
DPS 2.00 0.00 4.00 2.00 0.00 0.00 5.50 -48.95%
NAPS 0.70 0.73 0.69 0.70 0.66 1.34 1.31 -34.07%
Adjusted Per Share Value based on latest NOSH - 274,500
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
RPS 21.95 21.41 21.91 33.26 33.20 22.96 18.31 12.81%
EPS 0.85 3.76 1.38 3.36 1.99 1.09 -0.84 -
DPS 1.96 0.00 3.92 1.96 0.00 0.00 2.70 -19.18%
NAPS 0.6853 0.7147 0.6755 0.6853 0.6461 0.6559 0.6424 4.39%
Price Multiplier on Financial Quarter End Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 -
Price 0.72 0.715 0.675 0.735 0.775 1.69 1.64 -
P/RPS 3.21 3.27 3.02 2.16 2.29 3.60 4.39 -18.79%
P/EPS 83.26 18.63 47.99 21.40 38.14 75.87 -95.94 -
EY 1.20 5.37 2.08 4.67 2.62 1.32 -1.04 -
DY 2.78 0.00 5.93 2.72 0.00 0.00 3.35 -11.66%
P/NAPS 1.03 0.98 0.98 1.05 1.17 1.26 1.25 -12.07%
Price Multiplier on Announcement Date
31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 CAGR
Date 22/03/23 13/12/22 29/09/22 16/06/22 25/03/22 09/12/21 29/09/21 -
Price 0.695 0.75 0.69 0.675 0.72 1.63 1.69 -
P/RPS 3.10 3.43 3.08 1.99 2.12 3.47 4.53 -22.29%
P/EPS 80.37 19.54 49.05 19.65 35.44 73.18 -98.87 -
EY 1.24 5.12 2.04 5.09 2.82 1.37 -1.01 -
DY 2.88 0.00 5.80 2.96 0.00 0.00 3.25 -7.72%
P/NAPS 0.99 1.03 1.00 0.96 1.09 1.22 1.29 -16.13%

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