[JAYCORP] YoY Annualized Quarter Result on 31-Oct-2023 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
14-Dec-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2024
Quarter
31-Oct-2023 [#1]
Profit Trend
QoQ- -8.26%
YoY- -55.22%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 193,068 180,628 235,108 252,124 428,844 305,320 369,404 -10.24%
PBT 14,384 25,992 50,340 15,228 64,156 28,428 38,444 -15.10%
Tax -4,924 -6,048 -6,972 -4,276 -13,224 -9,044 -8,916 -9.41%
NP 9,460 19,944 43,368 10,952 50,932 19,384 29,528 -17.26%
-
NP to SH 10,320 18,476 41,264 11,972 49,352 20,260 25,384 -13.91%
-
Tax Rate 34.23% 23.27% 13.85% 28.08% 20.61% 31.81% 23.19% -
Total Cost 183,608 160,684 191,740 241,172 377,912 285,936 339,876 -9.74%
-
Net Worth 193,500 196,175 196,175 180,051 176,640 165,950 158,172 3.41%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 193,500 196,175 196,175 180,051 176,640 165,950 158,172 3.41%
NOSH 268,750 274,500 274,500 137,250 137,250 137,250 137,250 11.83%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 4.90% 11.04% 18.45% 4.34% 11.88% 6.35% 7.99% -
ROE 5.33% 9.42% 21.03% 6.65% 27.94% 12.21% 16.05% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 71.84 67.21 87.49 187.64 318.04 226.30 273.25 -19.94%
EPS 3.84 6.88 15.36 8.92 36.60 15.00 18.76 -23.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.73 1.34 1.31 1.23 1.17 -7.76%
Adjusted Per Share Value based on latest NOSH - 274,500
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 71.84 67.21 87.48 93.81 159.57 113.61 137.45 -10.24%
EPS 3.84 6.87 15.35 4.45 18.36 7.54 9.45 -13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 0.73 0.73 0.67 0.6573 0.6175 0.5885 3.41%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 0.695 0.75 0.715 1.69 1.25 1.11 0.865 -
P/RPS 0.97 1.12 0.82 0.90 0.39 0.49 0.32 20.28%
P/EPS 18.10 10.91 4.66 18.97 3.42 7.39 4.61 25.57%
EY 5.53 9.17 21.48 5.27 29.28 13.53 21.71 -20.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 0.98 1.26 0.95 0.90 0.74 4.60%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 12/12/24 14/12/23 13/12/22 09/12/21 11/12/20 13/12/19 12/12/18 -
Price 0.69 0.71 0.75 1.63 1.51 1.22 0.895 -
P/RPS 0.96 1.06 0.86 0.87 0.47 0.54 0.33 19.45%
P/EPS 17.97 10.33 4.88 18.29 4.13 8.12 4.77 24.71%
EY 5.57 9.68 20.47 5.47 24.24 12.31 20.98 -19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.97 1.03 1.22 1.15 0.99 0.76 3.96%

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