[JAYCORP] YoY Quarter Result on 31-Jan-2012 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2012
Quarter
31-Jan-2012 [#2]
Profit Trend
QoQ- 94.51%
YoY- 129.93%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 54,733 63,878 54,319 59,547 50,041 57,102 58,847 -1.20%
PBT 1,320 3,615 3,289 3,947 1,435 5,278 2,712 -11.30%
Tax -794 -909 -770 -822 -472 -852 -32 70.74%
NP 526 2,706 2,519 3,125 963 4,426 2,680 -23.75%
-
NP to SH 1,023 2,481 2,212 2,904 1,263 4,250 2,691 -14.88%
-
Tax Rate 60.15% 25.15% 23.41% 20.83% 32.89% 16.14% 1.18% -
Total Cost 54,207 61,172 51,800 56,422 49,078 52,676 56,167 -0.58%
-
Net Worth 122,759 119,356 118,792 116,433 113,944 117,610 105,300 2.58%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Div - - - - - 5,011 65 -
Div Payout % - - - - - 117.92% 2.42% -
Equity
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 122,759 119,356 118,792 116,433 113,944 117,610 105,300 2.58%
NOSH 136,400 134,108 136,543 136,981 137,282 133,647 130,000 0.80%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 0.96% 4.24% 4.64% 5.25% 1.92% 7.75% 4.55% -
ROE 0.83% 2.08% 1.86% 2.49% 1.11% 3.61% 2.56% -
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 40.13 47.63 39.78 43.47 36.45 42.73 45.27 -1.98%
EPS 0.75 1.85 1.62 2.12 0.92 3.18 2.07 -15.55%
DPS 0.00 0.00 0.00 0.00 0.00 3.75 0.05 -
NAPS 0.90 0.89 0.87 0.85 0.83 0.88 0.81 1.77%
Adjusted Per Share Value based on latest NOSH - 136,981
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 19.94 23.27 19.79 21.69 18.23 20.80 21.44 -1.20%
EPS 0.37 0.90 0.81 1.06 0.46 1.55 0.98 -14.97%
DPS 0.00 0.00 0.00 0.00 0.00 1.83 0.02 -
NAPS 0.4472 0.4348 0.4328 0.4242 0.4151 0.4285 0.3836 2.58%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.65 0.545 0.485 0.47 0.63 0.82 0.43 -
P/RPS 1.62 1.14 1.22 1.08 1.73 1.92 0.95 9.29%
P/EPS 86.67 29.46 29.94 22.17 68.48 25.79 20.77 26.86%
EY 1.15 3.39 3.34 4.51 1.46 3.88 4.81 -21.20%
DY 0.00 0.00 0.00 0.00 0.00 4.57 0.12 -
P/NAPS 0.72 0.61 0.56 0.55 0.76 0.93 0.53 5.23%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 28/03/14 29/03/13 30/03/12 30/03/11 30/03/10 26/03/09 -
Price 0.755 0.725 0.45 0.48 0.62 0.88 0.44 -
P/RPS 1.88 1.52 1.13 1.10 1.70 2.06 0.97 11.65%
P/EPS 100.67 39.19 27.78 22.64 67.39 27.67 21.26 29.57%
EY 0.99 2.55 3.60 4.42 1.48 3.61 4.70 -22.85%
DY 0.00 0.00 0.00 0.00 0.00 4.26 0.11 -
P/NAPS 0.84 0.81 0.52 0.56 0.75 1.00 0.54 7.63%

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