[JAYCORP] YoY Quarter Result on 30-Apr-2013 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 60.8%
YoY- -3.39%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 69,122 59,606 54,751 46,464 62,107 43,547 52,912 4.55%
PBT 5,960 6,522 2,984 5,139 6,594 1,274 2,173 18.29%
Tax -1,747 -1,317 -525 -491 -1,424 -324 -731 15.61%
NP 4,213 5,205 2,459 4,648 5,170 950 1,442 19.54%
-
NP to SH 4,405 3,992 2,172 3,557 3,682 705 2,110 13.03%
-
Tax Rate 29.31% 20.19% 17.59% 9.55% 21.60% 25.43% 33.64% -
Total Cost 64,909 54,401 52,292 41,816 56,937 42,597 51,470 3.93%
-
Net Worth 139,537 127,142 124,309 122,977 119,176 116,117 114,848 3.29%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 139,537 127,142 124,309 122,977 119,176 116,117 114,848 3.29%
NOSH 136,801 136,712 136,603 136,641 136,984 138,235 133,544 0.40%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 6.10% 8.73% 4.49% 10.00% 8.32% 2.18% 2.73% -
ROE 3.16% 3.14% 1.75% 2.89% 3.09% 0.61% 1.84% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 50.53 43.60 40.08 34.00 45.34 31.50 39.62 4.13%
EPS 3.22 2.92 1.59 2.60 2.69 0.51 1.58 12.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.93 0.91 0.90 0.87 0.84 0.86 2.88%
Adjusted Per Share Value based on latest NOSH - 136,641
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 25.18 21.71 19.95 16.93 22.63 15.86 19.28 4.54%
EPS 1.60 1.45 0.79 1.30 1.34 0.26 0.77 12.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5083 0.4632 0.4529 0.448 0.4342 0.423 0.4184 3.29%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.965 0.685 0.755 0.425 0.48 0.62 0.84 -
P/RPS 1.91 1.57 1.88 1.25 1.06 1.97 2.12 -1.72%
P/EPS 29.97 23.46 47.48 16.33 17.86 121.57 53.16 -9.10%
EY 3.34 4.26 2.11 6.13 5.60 0.82 1.88 10.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.74 0.83 0.47 0.55 0.74 0.98 -0.51%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 25/06/15 26/06/14 27/06/13 28/06/12 29/06/11 30/06/10 -
Price 1.04 0.72 0.73 0.51 0.46 0.55 0.77 -
P/RPS 2.06 1.65 1.82 1.50 1.01 1.75 1.94 1.00%
P/EPS 32.30 24.66 45.91 19.59 17.11 107.84 48.73 -6.61%
EY 3.10 4.06 2.18 5.10 5.84 0.93 2.05 7.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.77 0.80 0.57 0.53 0.65 0.90 2.10%

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