[JAYCORP] YoY Quarter Result on 30-Apr-2018 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
28-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
30-Apr-2018 [#3]
Profit Trend
QoQ- -279.82%
YoY- -105.36%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 95,913 56,772 65,926 65,800 78,638 69,122 59,606 8.24%
PBT 11,059 3,320 5,162 187 9,985 5,960 6,522 9.19%
Tax -2,406 -1,399 -1,333 -205 -2,686 -1,747 -1,317 10.55%
NP 8,653 1,921 3,829 -18 7,299 4,213 5,205 8.83%
-
NP to SH 8,598 1,901 3,851 -392 7,316 4,405 3,992 13.62%
-
Tax Rate 21.76% 42.14% 25.82% 109.63% 26.90% 29.31% 20.19% -
Total Cost 87,260 54,851 62,097 65,818 71,339 64,909 54,401 8.18%
-
Net Worth 179,049 163,251 155,341 147,453 151,789 139,537 127,142 5.86%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div - - - - 6,837 - - -
Div Payout % - - - - 93.46% - - -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 179,049 163,251 155,341 147,453 151,789 139,537 127,142 5.86%
NOSH 137,250 137,250 137,250 137,250 136,747 136,801 136,712 0.06%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 9.02% 3.38% 5.81% -0.03% 9.28% 6.10% 8.73% -
ROE 4.80% 1.16% 2.48% -0.27% 4.82% 3.16% 3.14% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 71.25 42.08 48.81 48.19 57.51 50.53 43.60 8.52%
EPS 6.39 1.41 2.85 -0.29 5.35 3.22 2.92 13.92%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.33 1.21 1.15 1.08 1.11 1.02 0.93 6.13%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 35.69 21.12 24.53 24.48 29.26 25.72 22.18 8.24%
EPS 3.20 0.71 1.43 -0.15 2.72 1.64 1.49 13.57%
DPS 0.00 0.00 0.00 0.00 2.54 0.00 0.00 -
NAPS 0.6662 0.6074 0.578 0.5487 0.5648 0.5192 0.4731 5.86%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 1.70 0.80 0.935 0.90 1.34 0.965 0.685 -
P/RPS 2.39 1.90 1.92 1.87 2.33 1.91 1.57 7.24%
P/EPS 26.62 56.78 32.80 -313.46 25.05 29.97 23.46 2.12%
EY 3.76 1.76 3.05 -0.32 3.99 3.34 4.26 -2.05%
DY 0.00 0.00 0.00 0.00 3.73 0.00 0.00 -
P/NAPS 1.28 0.66 0.81 0.83 1.21 0.95 0.74 9.55%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 29/06/21 18/06/20 20/06/19 28/06/18 23/06/17 24/06/16 25/06/15 -
Price 1.66 0.845 1.05 0.865 1.36 1.04 0.72 -
P/RPS 2.33 2.01 2.15 1.79 2.36 2.06 1.65 5.91%
P/EPS 25.99 59.97 36.83 -301.27 25.42 32.30 24.66 0.87%
EY 3.85 1.67 2.72 -0.33 3.93 3.10 4.06 -0.88%
DY 0.00 0.00 0.00 0.00 3.68 0.00 0.00 -
P/NAPS 1.25 0.70 0.91 0.80 1.23 1.02 0.77 8.40%

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