[JAYCORP] QoQ Quarter Result on 31-Jul-2014 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
26-Sep-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Jul-2014 [#4]
Profit Trend
QoQ- -21.45%
YoY- 209.78%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Revenue 59,606 54,733 64,274 59,946 54,751 63,878 57,752 2.13%
PBT 6,522 1,320 3,462 3,383 2,984 3,615 3,612 48.44%
Tax -1,317 -794 -1,346 -767 -525 -909 -856 33.37%
NP 5,205 526 2,116 2,616 2,459 2,706 2,756 52.96%
-
NP to SH 3,992 1,023 1,156 1,706 2,172 2,481 2,210 48.48%
-
Tax Rate 20.19% 60.15% 38.88% 22.67% 17.59% 25.15% 23.70% -
Total Cost 54,401 54,207 62,158 57,330 52,292 61,172 54,996 -0.72%
-
Net Worth 127,142 122,759 126,479 125,561 124,309 119,356 122,777 2.36%
Dividend
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Div - - - 4,776 - - - -
Div Payout % - - - 280.00% - - - -
Equity
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Net Worth 127,142 122,759 126,479 125,561 124,309 119,356 122,777 2.36%
NOSH 136,712 136,400 135,999 136,480 136,603 134,108 136,419 0.14%
Ratio Analysis
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
NP Margin 8.73% 0.96% 3.29% 4.36% 4.49% 4.24% 4.77% -
ROE 3.14% 0.83% 0.91% 1.36% 1.75% 2.08% 1.80% -
Per Share
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 43.60 40.13 47.26 43.92 40.08 47.63 42.33 1.99%
EPS 2.92 0.75 0.85 1.25 1.59 1.85 1.62 48.26%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.93 0.90 0.93 0.92 0.91 0.89 0.90 2.21%
Adjusted Per Share Value based on latest NOSH - 136,480
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
RPS 21.71 19.94 23.41 21.84 19.95 23.27 21.04 2.11%
EPS 1.45 0.37 0.42 0.62 0.79 0.90 0.81 47.58%
DPS 0.00 0.00 0.00 1.74 0.00 0.00 0.00 -
NAPS 0.4632 0.4472 0.4608 0.4574 0.4529 0.4348 0.4473 2.36%
Price Multiplier on Financial Quarter End Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 31/10/13 -
Price 0.685 0.65 0.72 0.78 0.755 0.545 0.51 -
P/RPS 1.57 1.62 1.52 1.78 1.88 1.14 1.20 19.68%
P/EPS 23.46 86.67 84.71 62.40 47.48 29.46 31.48 -17.84%
EY 4.26 1.15 1.18 1.60 2.11 3.39 3.18 21.58%
DY 0.00 0.00 0.00 4.49 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.77 0.85 0.83 0.61 0.57 19.06%
Price Multiplier on Announcement Date
30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 31/10/13 CAGR
Date 25/06/15 27/03/15 18/12/14 26/09/14 26/06/14 28/03/14 18/12/13 -
Price 0.72 0.755 0.62 0.77 0.73 0.725 0.545 -
P/RPS 1.65 1.88 1.31 1.75 1.82 1.52 1.29 17.88%
P/EPS 24.66 100.67 72.94 61.60 45.91 39.19 33.64 -18.74%
EY 4.06 0.99 1.37 1.62 2.18 2.55 2.97 23.24%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 0.77 0.84 0.67 0.84 0.80 0.81 0.61 16.84%

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