[JAYCORP] QoQ Quarter Result on 31-Jul-2012 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jul-2012 [#4]
Profit Trend
QoQ- -38.21%
YoY- 536.66%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 46,464 54,319 53,917 63,516 62,107 59,547 51,441 -6.56%
PBT 5,139 3,289 1,584 2,749 6,594 3,947 2,275 72.24%
Tax -491 -770 -646 -468 -1,424 -822 -719 -22.47%
NP 4,648 2,519 938 2,281 5,170 3,125 1,556 107.55%
-
NP to SH 3,557 2,212 871 2,275 3,682 2,904 1,493 78.47%
-
Tax Rate 9.55% 23.41% 40.78% 17.02% 21.60% 20.83% 31.60% -
Total Cost 41,816 51,800 52,979 61,235 56,937 56,422 49,885 -11.10%
-
Net Worth 122,977 118,792 121,123 121,972 119,176 116,433 115,056 4.54%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div - - - 4,796 - - - -
Div Payout % - - - 210.84% - - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 122,977 118,792 121,123 121,972 119,176 116,433 115,056 4.54%
NOSH 136,641 136,543 136,093 137,048 136,984 136,981 136,972 -0.16%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 10.00% 4.64% 1.74% 3.59% 8.32% 5.25% 3.02% -
ROE 2.89% 1.86% 0.72% 1.87% 3.09% 2.49% 1.30% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 34.00 39.78 39.62 46.35 45.34 43.47 37.56 -6.42%
EPS 2.60 1.62 0.64 1.66 2.69 2.12 1.09 78.61%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.90 0.87 0.89 0.89 0.87 0.85 0.84 4.71%
Adjusted Per Share Value based on latest NOSH - 137,048
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 16.93 19.79 19.64 23.14 22.63 21.69 18.74 -6.55%
EPS 1.30 0.81 0.32 0.83 1.34 1.06 0.54 79.72%
DPS 0.00 0.00 0.00 1.75 0.00 0.00 0.00 -
NAPS 0.448 0.4328 0.4413 0.4443 0.4342 0.4242 0.4192 4.53%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.425 0.485 0.51 0.47 0.48 0.47 0.50 -
P/RPS 1.25 1.22 1.29 1.01 1.06 1.08 1.33 -4.05%
P/EPS 16.33 29.94 79.69 28.31 17.86 22.17 45.87 -49.80%
EY 6.13 3.34 1.25 3.53 5.60 4.51 2.18 99.34%
DY 0.00 0.00 0.00 7.45 0.00 0.00 0.00 -
P/NAPS 0.47 0.56 0.57 0.53 0.55 0.55 0.60 -15.03%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 27/06/13 29/03/13 13/12/12 28/09/12 28/06/12 30/03/12 16/12/11 -
Price 0.51 0.45 0.51 0.49 0.46 0.48 0.50 -
P/RPS 1.50 1.13 1.29 1.06 1.01 1.10 1.33 8.35%
P/EPS 19.59 27.78 79.69 29.52 17.11 22.64 45.87 -43.31%
EY 5.10 3.60 1.25 3.39 5.84 4.42 2.18 76.31%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.57 0.52 0.57 0.55 0.53 0.56 0.60 -3.36%

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