[JAYCORP] YoY Quarter Result on 31-Jan-2013 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
31-Jan-2013 [#2]
Profit Trend
QoQ- 153.96%
YoY- -23.83%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 75,481 54,733 63,878 54,319 59,547 50,041 57,102 4.75%
PBT 8,797 1,320 3,615 3,289 3,947 1,435 5,278 8.88%
Tax -2,350 -794 -909 -770 -822 -472 -852 18.41%
NP 6,447 526 2,706 2,519 3,125 963 4,426 6.46%
-
NP to SH 6,107 1,023 2,481 2,212 2,904 1,263 4,250 6.22%
-
Tax Rate 26.71% 60.15% 25.15% 23.41% 20.83% 32.89% 16.14% -
Total Cost 69,034 54,207 61,172 51,800 56,422 49,078 52,676 4.60%
-
Net Worth 135,255 122,759 119,356 118,792 116,433 113,944 117,610 2.35%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - 5,011 -
Div Payout % - - - - - - 117.92% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 135,255 122,759 119,356 118,792 116,433 113,944 117,610 2.35%
NOSH 136,621 136,400 134,108 136,543 136,981 137,282 133,647 0.36%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 8.54% 0.96% 4.24% 4.64% 5.25% 1.92% 7.75% -
ROE 4.52% 0.83% 2.08% 1.86% 2.49% 1.11% 3.61% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 55.25 40.13 47.63 39.78 43.47 36.45 42.73 4.37%
EPS 4.47 0.75 1.85 1.62 2.12 0.92 3.18 5.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
NAPS 0.99 0.90 0.89 0.87 0.85 0.83 0.88 1.98%
Adjusted Per Share Value based on latest NOSH - 136,543
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 28.09 20.37 23.77 20.21 22.16 18.62 21.25 4.75%
EPS 2.27 0.38 0.92 0.82 1.08 0.47 1.58 6.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.86 -
NAPS 0.5033 0.4568 0.4441 0.442 0.4332 0.424 0.4376 2.35%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 1.05 0.65 0.545 0.485 0.47 0.63 0.82 -
P/RPS 1.90 1.62 1.14 1.22 1.08 1.73 1.92 -0.17%
P/EPS 23.49 86.67 29.46 29.94 22.17 68.48 25.79 -1.54%
EY 4.26 1.15 3.39 3.34 4.51 1.46 3.88 1.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.57 -
P/NAPS 1.06 0.72 0.61 0.56 0.55 0.76 0.93 2.20%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 24/03/16 27/03/15 28/03/14 29/03/13 30/03/12 30/03/11 30/03/10 -
Price 1.04 0.755 0.725 0.45 0.48 0.62 0.88 -
P/RPS 1.88 1.88 1.52 1.13 1.10 1.70 2.06 -1.51%
P/EPS 23.27 100.67 39.19 27.78 22.64 67.39 27.67 -2.84%
EY 4.30 0.99 2.55 3.60 4.42 1.48 3.61 2.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
P/NAPS 1.05 0.84 0.81 0.52 0.56 0.75 1.00 0.81%

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