[JAYCORP] YoY Annualized Quarter Result on 31-Oct-2020 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
11-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2021
Quarter
31-Oct-2020 [#1]
Profit Trend
QoQ- 183.62%
YoY- 143.59%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 180,628 235,108 252,124 428,844 305,320 369,404 326,856 -9.40%
PBT 25,992 50,340 15,228 64,156 28,428 38,444 35,028 -4.84%
Tax -6,048 -6,972 -4,276 -13,224 -9,044 -8,916 -7,432 -3.37%
NP 19,944 43,368 10,952 50,932 19,384 29,528 27,596 -5.26%
-
NP to SH 18,476 41,264 11,972 49,352 20,260 25,384 23,260 -3.76%
-
Tax Rate 23.27% 13.85% 28.08% 20.61% 31.81% 23.19% 21.22% -
Total Cost 160,684 191,740 241,172 377,912 285,936 339,876 299,260 -9.84%
-
Net Worth 196,175 196,175 180,051 176,640 165,950 158,172 157,259 3.75%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 196,175 196,175 180,051 176,640 165,950 158,172 157,259 3.75%
NOSH 274,500 274,500 137,250 137,250 137,250 137,250 137,250 12.24%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 11.04% 18.45% 4.34% 11.88% 6.35% 7.99% 8.44% -
ROE 9.42% 21.03% 6.65% 27.94% 12.21% 16.05% 14.79% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 67.21 87.49 187.64 318.04 226.30 273.25 239.02 -19.05%
EPS 6.88 15.36 8.92 36.60 15.00 18.76 17.00 -13.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.73 1.34 1.31 1.23 1.17 1.15 -7.29%
Adjusted Per Share Value based on latest NOSH - 137,250
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 65.80 85.65 91.85 156.23 111.23 134.57 119.07 -9.40%
EPS 6.73 15.03 4.36 17.98 7.38 9.25 8.47 -3.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7147 0.7147 0.6559 0.6435 0.6046 0.5762 0.5729 3.75%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.75 0.715 1.69 1.25 1.11 0.865 1.51 -
P/RPS 1.12 0.82 0.90 0.39 0.49 0.32 0.63 10.05%
P/EPS 10.91 4.66 18.97 3.42 7.39 4.61 8.88 3.48%
EY 9.17 21.48 5.27 29.28 13.53 21.71 11.26 -3.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.98 1.26 0.95 0.90 0.74 1.31 -3.92%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 14/12/23 13/12/22 09/12/21 11/12/20 13/12/19 12/12/18 14/12/17 -
Price 0.71 0.75 1.63 1.51 1.22 0.895 1.50 -
P/RPS 1.06 0.86 0.87 0.47 0.54 0.33 0.63 9.05%
P/EPS 10.33 4.88 18.29 4.13 8.12 4.77 8.82 2.66%
EY 9.68 20.47 5.47 24.24 12.31 20.98 11.34 -2.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 1.22 1.15 0.99 0.76 1.30 -4.76%

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