[JAYCORP] YoY Cumulative Quarter Result on 30-Apr-2012 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
30-Apr-2012 [#3]
Profit Trend
QoQ- 84.58%
YoY- 164.62%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 178,612 176,381 154,700 173,095 140,570 169,440 189,719 -0.99%
PBT 11,304 10,211 10,011 12,889 5,715 14,361 11,918 -0.87%
Tax -3,458 -2,290 -1,906 -2,965 -1,656 -2,599 -1,781 11.68%
NP 7,846 7,921 8,105 9,924 4,059 11,762 10,137 -4.17%
-
NP to SH 6,171 6,919 6,641 8,116 3,067 12,100 9,150 -6.35%
-
Tax Rate 30.59% 22.43% 19.04% 23.00% 28.98% 18.10% 14.94% -
Total Cost 170,766 168,460 146,595 163,171 136,511 157,678 179,582 -0.83%
-
Net Worth 127,251 124,432 123,102 118,969 115,012 114,983 105,127 3.23%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div - - - - - 5,013 64 -
Div Payout % - - - - - 41.44% 0.71% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 127,251 124,432 123,102 118,969 115,012 114,983 105,127 3.23%
NOSH 136,829 136,739 136,780 136,746 136,919 133,701 129,787 0.88%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 4.39% 4.49% 5.24% 5.73% 2.89% 6.94% 5.34% -
ROE 4.85% 5.56% 5.39% 6.82% 2.67% 10.52% 8.70% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 130.54 128.99 113.10 126.58 102.67 126.73 146.18 -1.86%
EPS 4.51 5.06 4.85 5.93 2.24 9.05 7.05 -7.17%
DPS 0.00 0.00 0.00 0.00 0.00 3.75 0.05 -
NAPS 0.93 0.91 0.90 0.87 0.84 0.86 0.81 2.32%
Adjusted Per Share Value based on latest NOSH - 136,984
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 65.07 64.26 56.36 63.06 51.21 61.73 69.11 -0.99%
EPS 2.25 2.52 2.42 2.96 1.12 4.41 3.33 -6.32%
DPS 0.00 0.00 0.00 0.00 0.00 1.83 0.02 -
NAPS 0.4636 0.4533 0.4485 0.4334 0.419 0.4189 0.383 3.23%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.685 0.755 0.425 0.48 0.62 0.84 0.51 -
P/RPS 0.52 0.59 0.38 0.38 0.60 0.66 0.35 6.81%
P/EPS 15.19 14.92 8.75 8.09 27.68 9.28 7.23 13.16%
EY 6.58 6.70 11.42 12.36 3.61 10.77 13.82 -11.62%
DY 0.00 0.00 0.00 0.00 0.00 4.46 0.10 -
P/NAPS 0.74 0.83 0.47 0.55 0.74 0.98 0.63 2.71%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 25/06/15 26/06/14 27/06/13 28/06/12 29/06/11 30/06/10 29/06/09 -
Price 0.72 0.73 0.51 0.46 0.55 0.77 0.48 -
P/RPS 0.55 0.57 0.45 0.36 0.54 0.61 0.33 8.88%
P/EPS 15.96 14.43 10.50 7.75 24.55 8.51 6.81 15.24%
EY 6.26 6.93 9.52 12.90 4.07 11.75 14.69 -13.24%
DY 0.00 0.00 0.00 0.00 0.00 4.87 0.10 -
P/NAPS 0.77 0.80 0.57 0.53 0.65 0.90 0.59 4.53%

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