[JAYCORP] QoQ Quarter Result on 31-Jul-2003 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jul-2003 [#4]
Profit Trend
QoQ- -37.49%
YoY- 419.76%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 34,243 30,200 30,249 25,872 26,253 31,722 31,541 5.63%
PBT 2,165 2,502 3,204 2,672 4,303 4,522 4,485 -38.49%
Tax -780 -768 -659 -489 -811 -868 -1,000 -15.27%
NP 1,385 1,734 2,545 2,183 3,492 3,654 3,485 -45.97%
-
NP to SH 1,385 1,734 2,545 2,183 3,492 3,654 3,485 -45.97%
-
Tax Rate 36.03% 30.70% 20.57% 18.30% 18.85% 19.20% 22.30% -
Total Cost 32,858 28,466 27,704 23,689 22,761 28,068 28,056 11.11%
-
Net Worth 80,523 79,699 80,537 77,426 74,137 70,930 67,763 12.20%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div - 2,692 - 2,688 - - - -
Div Payout % - 155.28% - 123.15% - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 80,523 79,699 80,537 77,426 74,137 70,930 67,763 12.20%
NOSH 107,364 107,701 107,383 107,536 107,446 107,470 107,561 -0.12%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 4.04% 5.74% 8.41% 8.44% 13.30% 11.52% 11.05% -
ROE 1.72% 2.18% 3.16% 2.82% 4.71% 5.15% 5.14% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 31.89 28.04 28.17 24.06 24.43 29.52 29.32 5.76%
EPS 1.29 1.61 2.37 2.03 3.25 3.40 3.24 -45.90%
DPS 0.00 2.50 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.75 0.74 0.75 0.72 0.69 0.66 0.63 12.33%
Adjusted Per Share Value based on latest NOSH - 107,536
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 12.47 11.00 11.02 9.43 9.56 11.56 11.49 5.61%
EPS 0.50 0.63 0.93 0.80 1.27 1.33 1.27 -46.31%
DPS 0.00 0.98 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.2933 0.2903 0.2934 0.2821 0.2701 0.2584 0.2469 12.17%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 -
Price 1.97 2.14 3.20 0.95 0.65 0.79 0.77 -
P/RPS 6.18 7.63 11.36 3.95 2.66 2.68 2.63 76.84%
P/EPS 152.71 132.92 135.02 46.80 20.00 23.24 23.77 245.98%
EY 0.65 0.75 0.74 2.14 5.00 4.30 4.21 -71.25%
DY 0.00 1.17 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 2.63 2.89 4.27 1.32 0.94 1.20 1.22 66.95%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 28/06/04 29/03/04 22/12/03 21/11/03 30/06/03 31/03/03 30/12/02 -
Price 1.55 2.13 2.13 2.78 1.09 0.64 0.68 -
P/RPS 4.86 7.60 7.56 11.56 4.46 2.17 2.32 63.79%
P/EPS 120.16 132.30 89.87 136.95 33.54 18.82 20.99 220.35%
EY 0.83 0.76 1.11 0.73 2.98 5.31 4.76 -68.82%
DY 0.00 1.17 0.00 0.90 0.00 0.00 0.00 -
P/NAPS 2.07 2.88 2.84 3.86 1.58 0.97 1.08 54.36%

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