[JAYCORP] YoY Cumulative Quarter Result on 31-Oct-2021 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
09-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- -89.59%
YoY- -75.74%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 45,157 58,777 63,031 107,211 76,330 92,351 81,714 -9.40%
PBT 6,498 12,585 3,807 16,039 7,107 9,611 8,757 -4.84%
Tax -1,512 -1,743 -1,069 -3,306 -2,261 -2,229 -1,858 -3.37%
NP 4,986 10,842 2,738 12,733 4,846 7,382 6,899 -5.26%
-
NP to SH 4,619 10,316 2,993 12,338 5,065 6,346 5,815 -3.76%
-
Tax Rate 23.27% 13.85% 28.08% 20.61% 31.81% 23.19% 21.22% -
Total Cost 40,171 47,935 60,293 94,478 71,484 84,969 74,815 -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 2.35% 5.26% 1.66% 6.98% 3.05% 4.01% 3.70% -
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 16.80 21.87 46.91 79.51 56.57 68.31 59.76 -19.05%
EPS 1.72 3.84 2.23 9.15 3.75 4.69 4.25 -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 16.45 21.41 22.96 39.06 27.81 33.64 29.77 -9.40%
EPS 1.68 3.76 1.09 4.49 1.85 2.31 2.12 -3.80%
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 4.46 3.27 3.60 1.57 1.96 1.27 2.53 9.90%
P/EPS 43.63 18.63 75.87 13.66 29.57 18.43 35.51 3.49%
EY 2.29 5.37 1.32 7.32 3.38 5.43 2.82 -3.40%
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 4.23 3.43 3.47 1.90 2.16 1.31 2.51 9.08%
P/EPS 41.31 19.54 73.18 16.50 32.50 19.07 35.27 2.66%
EY 2.42 5.12 1.37 6.06 3.08 5.24 2.83 -2.57%
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