[JAYCORP] QoQ Quarter Result on 31-Jul-2018 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
27-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- 1285.2%
YoY- -36.88%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 65,926 83,133 92,351 76,687 65,800 75,741 81,714 -13.36%
PBT 5,162 9,452 9,611 7,234 187 1,447 8,757 -29.76%
Tax -1,333 -3,659 -2,229 -1,366 -205 -1,158 -1,858 -19.90%
NP 3,829 5,793 7,382 5,868 -18 289 6,899 -32.53%
-
NP to SH 3,851 4,951 6,346 4,646 -392 218 5,815 -24.08%
-
Tax Rate 25.82% 38.71% 23.19% 18.88% 109.63% 80.03% 21.22% -
Total Cost 62,097 77,340 84,969 70,819 65,818 75,452 74,815 -11.71%
-
Net Worth 155,341 156,692 158,172 151,521 147,453 149,050 157,259 -0.81%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - 4,052 - 6,825 - - - -
Div Payout % - 81.85% - 146.91% - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 155,341 156,692 158,172 151,521 147,453 149,050 157,259 -0.81%
NOSH 137,250 137,250 137,250 137,250 137,250 137,250 137,250 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 5.81% 6.97% 7.99% 7.65% -0.03% 0.38% 8.44% -
ROE 2.48% 3.16% 4.01% 3.07% -0.27% 0.15% 3.70% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 48.81 61.54 68.31 56.18 48.19 55.39 59.76 -12.65%
EPS 2.85 3.67 4.69 3.40 -0.29 0.16 4.25 -23.44%
DPS 0.00 3.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.15 1.16 1.17 1.11 1.08 1.09 1.15 0.00%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 24.02 30.29 33.64 27.94 23.97 27.59 29.77 -13.36%
EPS 1.40 1.80 2.31 1.69 -0.14 0.08 2.12 -24.22%
DPS 0.00 1.48 0.00 2.49 0.00 0.00 0.00 -
NAPS 0.5659 0.5708 0.5762 0.552 0.5372 0.543 0.5729 -0.81%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.935 0.83 0.865 0.87 0.90 1.25 1.51 -
P/RPS 1.92 1.35 1.27 1.55 1.87 2.26 2.53 -16.84%
P/EPS 32.80 22.65 18.43 25.56 -313.46 784.08 35.51 -5.16%
EY 3.05 4.42 5.43 3.91 -0.32 0.13 2.82 5.38%
DY 0.00 3.61 0.00 5.75 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.74 0.78 0.83 1.15 1.31 -27.48%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 20/06/19 19/03/19 12/12/18 27/09/18 28/06/18 23/03/18 14/12/17 -
Price 1.05 0.905 0.895 0.88 0.865 1.20 1.50 -
P/RPS 2.15 1.47 1.31 1.57 1.79 2.17 2.51 -9.83%
P/EPS 36.83 24.69 19.07 25.86 -301.27 752.72 35.27 2.93%
EY 2.72 4.05 5.24 3.87 -0.33 0.13 2.83 -2.61%
DY 0.00 3.31 0.00 5.68 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 0.76 0.79 0.80 1.10 1.30 -21.21%

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