[JAYCORP] YoY Annualized Quarter Result on 31-Jan-2012 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 47.25%
YoY- 86.16%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 238,014 243,260 216,472 221,976 194,046 233,056 276,352 -2.45%
PBT 9,566 14,454 9,744 12,444 8,882 24,376 11,256 -2.67%
Tax -4,282 -3,530 -2,832 -3,082 -2,664 -3,736 -1,982 13.69%
NP 5,284 10,924 6,912 9,362 6,218 20,640 9,274 -8.94%
-
NP to SH 4,358 8,636 6,166 8,794 4,724 19,980 9,200 -11.70%
-
Tax Rate 44.76% 24.42% 29.06% 24.77% 29.99% 15.33% 17.61% -
Total Cost 232,730 232,336 209,560 212,614 187,828 212,416 267,078 -2.26%
-
Net Worth 123,339 110,749 119,209 116,431 113,980 117,686 105,254 2.67%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - 10,030 - -
Div Payout % - - - - - 50.20% - -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 123,339 110,749 119,209 116,431 113,980 117,686 105,254 2.67%
NOSH 137,044 124,438 137,022 136,978 137,325 133,734 129,943 0.89%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 2.22% 4.49% 3.19% 4.22% 3.20% 8.86% 3.36% -
ROE 3.53% 7.80% 5.17% 7.55% 4.14% 16.98% 8.74% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 173.68 195.49 157.98 162.05 141.30 174.27 212.67 -3.31%
EPS 3.18 6.94 4.50 6.42 3.44 14.94 7.08 -12.48%
DPS 0.00 0.00 0.00 0.00 0.00 7.50 0.00 -
NAPS 0.90 0.89 0.87 0.85 0.83 0.88 0.81 1.77%
Adjusted Per Share Value based on latest NOSH - 136,981
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 86.71 88.62 78.86 80.87 70.69 84.90 100.67 -2.45%
EPS 1.59 3.15 2.25 3.20 1.72 7.28 3.35 -11.67%
DPS 0.00 0.00 0.00 0.00 0.00 3.65 0.00 -
NAPS 0.4493 0.4035 0.4343 0.4242 0.4152 0.4287 0.3834 2.67%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.65 0.545 0.485 0.47 0.63 0.82 0.43 -
P/RPS 0.37 0.28 0.31 0.29 0.45 0.47 0.20 10.79%
P/EPS 20.44 7.85 10.78 7.32 18.31 5.49 6.07 22.41%
EY 4.89 12.73 9.28 13.66 5.46 18.22 16.47 -18.31%
DY 0.00 0.00 0.00 0.00 0.00 9.15 0.00 -
P/NAPS 0.72 0.61 0.56 0.55 0.76 0.93 0.53 5.23%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 28/03/14 29/03/13 30/03/12 30/03/11 30/03/10 26/03/09 -
Price 0.755 0.725 0.45 0.48 0.62 0.88 0.44 -
P/RPS 0.43 0.37 0.28 0.30 0.44 0.50 0.21 12.68%
P/EPS 23.74 10.45 10.00 7.48 18.02 5.89 6.21 25.03%
EY 4.21 9.57 10.00 13.38 5.55 16.98 16.09 -20.01%
DY 0.00 0.00 0.00 0.00 0.00 8.52 0.00 -
P/NAPS 0.84 0.81 0.52 0.56 0.75 1.00 0.54 7.63%

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