[JAYCORP] YoY Annualized Quarter Result on 31-Oct-2012 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
13-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Oct-2012 [#1]
Profit Trend
QoQ- -66.05%
YoY- -41.66%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 306,744 257,096 231,008 215,668 205,764 192,320 237,704 4.33%
PBT 25,052 13,848 14,448 6,336 9,100 12,024 27,640 -1.62%
Tax -3,376 -5,384 -3,424 -2,584 -2,876 -3,440 -4,064 -3.04%
NP 21,676 8,464 11,024 3,752 6,224 8,584 23,576 -1.39%
-
NP to SH 21,820 4,624 8,840 3,484 5,972 4,396 22,960 -0.84%
-
Tax Rate 13.48% 38.88% 23.70% 40.78% 31.60% 28.61% 14.70% -
Total Cost 285,068 248,632 219,984 211,916 199,540 183,736 214,128 4.88%
-
Net Worth 135,349 126,479 122,777 121,123 115,056 118,142 111,999 3.20%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 135,349 126,479 122,777 121,123 115,056 118,142 111,999 3.20%
NOSH 136,716 135,999 136,419 136,093 136,972 137,374 127,272 1.19%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 7.07% 3.29% 4.77% 1.74% 3.02% 4.46% 9.92% -
ROE 16.12% 3.66% 7.20% 2.88% 5.19% 3.72% 20.50% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 224.36 189.04 169.34 158.47 150.22 140.00 186.77 3.10%
EPS 15.96 3.40 6.48 2.56 4.36 3.20 18.04 -2.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.93 0.90 0.89 0.84 0.86 0.88 1.98%
Adjusted Per Share Value based on latest NOSH - 136,093
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 111.75 93.66 84.16 78.57 74.96 70.06 86.60 4.33%
EPS 7.95 1.68 3.22 1.27 2.18 1.60 8.36 -0.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4931 0.4608 0.4473 0.4413 0.4192 0.4304 0.408 3.20%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.875 0.72 0.51 0.51 0.50 0.73 0.71 -
P/RPS 0.39 0.38 0.30 0.32 0.33 0.52 0.38 0.43%
P/EPS 5.48 21.18 7.87 19.92 11.47 22.81 3.94 5.65%
EY 18.24 4.72 12.71 5.02 8.72 4.38 25.41 -5.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.77 0.57 0.57 0.60 0.85 0.81 1.39%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 14/12/15 18/12/14 18/12/13 13/12/12 16/12/11 14/12/10 15/12/09 -
Price 1.08 0.62 0.545 0.51 0.50 0.73 0.75 -
P/RPS 0.48 0.33 0.32 0.32 0.33 0.52 0.40 3.08%
P/EPS 6.77 18.24 8.41 19.92 11.47 22.81 4.16 8.45%
EY 14.78 5.48 11.89 5.02 8.72 4.38 24.05 -7.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.67 0.61 0.57 0.60 0.85 0.85 4.23%

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