Highlights

[JAYCORP] QoQ Cumulative Quarter Result on 2019-01-31 [#2]

Stock [JAYCORP]: JAYCORP BHD
Announcement Date 19-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Jul-2019
Quarter 31-Jan-2019  [#2]
Profit Trend QoQ -     78.02%    YoY -     87.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Revenue 76,330 321,950 241,411 175,485 92,351 299,935 223,251 -51.01%
  QoQ % -76.29% 33.36% 37.57% 90.02% -69.21% 34.35% -
  Horiz. % 34.19% 144.21% 108.13% 78.60% 41.37% 134.35% 100.00%
PBT 7,107 31,165 24,224 19,063 9,611 17,625 10,391 -22.32%
  QoQ % -77.20% 28.65% 27.07% 98.35% -45.47% 69.62% -
  Horiz. % 68.40% 299.92% 233.12% 183.46% 92.49% 169.62% 100.00%
Tax -2,261 -9,483 -7,221 -5,888 -2,229 -4,587 -3,221 -20.96%
  QoQ % 76.16% -31.33% -22.64% -164.15% 51.41% -42.41% -
  Horiz. % 70.20% 294.41% 224.19% 182.80% 69.20% 142.41% 100.00%
NP 4,846 21,682 17,003 13,175 7,382 13,038 7,170 -22.93%
  QoQ % -77.65% 27.52% 29.06% 78.47% -43.38% 81.84% -
  Horiz. % 67.59% 302.40% 237.14% 183.75% 102.96% 181.84% 100.00%
NP to SH 5,065 19,817 15,148 11,297 6,346 10,286 5,641 -6.91%
  QoQ % -74.44% 30.82% 34.09% 78.02% -38.30% 82.34% -
  Horiz. % 89.79% 351.30% 268.53% 200.27% 112.50% 182.34% 100.00%
Tax Rate 31.81 % 30.43 % 29.81 % 30.89 % 23.19 % 26.03 % 31.00 % 1.73%
  QoQ % 4.53% 2.08% -3.50% 33.20% -10.91% -16.03% -
  Horiz. % 102.61% 98.16% 96.16% 99.65% 74.81% 83.97% 100.00%
Total Cost 71,484 300,268 224,408 162,310 84,969 286,897 216,081 -52.07%
  QoQ % -76.19% 33.80% 38.26% 91.02% -70.38% 32.77% -
  Horiz. % 33.08% 138.96% 103.85% 75.12% 39.32% 132.77% 100.00%
Net Worth 165,950 160,745 155,341 156,692 158,172 151,521 147,453 8.17%
  QoQ % 3.24% 3.48% -0.86% -0.94% 4.39% 2.76% -
  Horiz. % 112.54% 109.01% 105.35% 106.27% 107.27% 102.76% 100.00%
Dividend
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Div - 13,508 - 4,052 - 6,825 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 197.91% 0.00% 59.37% 0.00% 100.00% -
Div Payout % - % 68.16 % - % 35.87 % - % 66.36 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.71% 0.00% 54.05% 0.00% 100.00% -
Equity
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Net Worth 165,950 160,745 155,341 156,692 158,172 151,521 147,453 8.17%
  QoQ % 3.24% 3.48% -0.86% -0.94% 4.39% 2.76% -
  Horiz. % 112.54% 109.01% 105.35% 106.27% 107.27% 102.76% 100.00%
NOSH 134,919 135,080 135,080 135,080 135,190 136,506 136,531 -0.79%
  QoQ % -0.12% 0.00% 0.00% -0.08% -0.96% -0.02% -
  Horiz. % 98.82% 98.94% 98.94% 98.94% 99.02% 99.98% 100.00%
Ratio Analysis
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
NP Margin 6.35 % 6.73 % 7.04 % 7.51 % 7.99 % 4.35 % 3.21 % 57.39%
  QoQ % -5.65% -4.40% -6.26% -6.01% 83.68% 35.51% -
  Horiz. % 197.82% 209.66% 219.31% 233.96% 248.91% 135.51% 100.00%
ROE 3.05 % 12.33 % 9.75 % 7.21 % 4.01 % 6.79 % 3.83 % -14.05%
  QoQ % -75.26% 26.46% 35.23% 79.80% -40.94% 77.28% -
  Horiz. % 79.63% 321.93% 254.57% 188.25% 104.70% 177.28% 100.00%
Per Share
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 56.57 238.34 178.72 129.91 68.31 219.72 163.52 -50.62%
  QoQ % -76.26% 33.36% 37.57% 90.18% -68.91% 34.37% -
  Horiz. % 34.60% 145.76% 109.30% 79.45% 41.77% 134.37% 100.00%
EPS 3.75 14.67 11.21 8.36 4.69 7.54 4.13 -6.22%
  QoQ % -74.44% 30.87% 34.09% 78.25% -37.80% 82.57% -
  Horiz. % 90.80% 355.21% 271.43% 202.42% 113.56% 182.57% 100.00%
DPS 0.00 10.00 0.00 3.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 60.00% 0.00% 100.00% -
NAPS 1.2300 1.1900 1.1500 1.1600 1.1700 1.1100 1.0800 9.03%
  QoQ % 3.36% 3.48% -0.86% -0.85% 5.41% 2.78% -
  Horiz. % 113.89% 110.19% 106.48% 107.41% 108.33% 102.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
RPS 55.61 234.57 175.89 127.86 67.29 218.53 162.66 -51.01%
  QoQ % -76.29% 33.36% 37.56% 90.01% -69.21% 34.35% -
  Horiz. % 34.19% 144.21% 108.13% 78.61% 41.37% 134.35% 100.00%
EPS 3.69 14.44 11.04 8.23 4.62 7.49 4.11 -6.92%
  QoQ % -74.45% 30.80% 34.14% 78.14% -38.32% 82.24% -
  Horiz. % 89.78% 351.34% 268.61% 200.24% 112.41% 182.24% 100.00%
DPS 0.00 9.84 0.00 2.95 0.00 4.97 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 197.99% 0.00% 59.36% 0.00% 100.00% -
NAPS 1.2091 1.1712 1.1318 1.1417 1.1524 1.1040 1.0743 8.18%
  QoQ % 3.24% 3.48% -0.87% -0.93% 4.38% 2.76% -
  Horiz. % 112.55% 109.02% 105.35% 106.27% 107.27% 102.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 -
Price 1.1100 0.9700 0.9350 0.8300 0.8650 0.8700 0.9000 -
P/RPS 1.96 0.41 0.52 0.64 1.27 0.40 0.55 132.77%
  QoQ % 378.05% -21.15% -18.75% -49.61% 217.50% -27.27% -
  Horiz. % 356.36% 74.55% 94.55% 116.36% 230.91% 72.73% 100.00%
P/EPS 29.57 6.61 8.34 9.92 18.43 11.55 21.78 22.54%
  QoQ % 347.35% -20.74% -15.93% -46.17% 59.57% -46.97% -
  Horiz. % 135.77% 30.35% 38.29% 45.55% 84.62% 53.03% 100.00%
EY 3.38 15.12 11.99 10.08 5.43 8.66 4.59 -18.41%
  QoQ % -77.65% 26.11% 18.95% 85.64% -37.30% 88.67% -
  Horiz. % 73.64% 329.41% 261.22% 219.61% 118.30% 188.67% 100.00%
DY 0.00 10.31 0.00 3.61 0.00 5.75 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 179.30% 0.00% 62.78% 0.00% 100.00% -
P/NAPS 0.90 0.82 0.81 0.72 0.74 0.78 0.83 5.53%
  QoQ % 9.76% 1.23% 12.50% -2.70% -5.13% -6.02% -
  Horiz. % 108.43% 98.80% 97.59% 86.75% 89.16% 93.98% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/07/19 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 CAGR
Date 13/12/19 30/09/19 20/06/19 19/03/19 12/12/18 27/09/18 28/06/18 -
Price 1.2200 0.9650 1.0500 0.9050 0.8950 0.8800 0.8650 -
P/RPS 2.16 0.40 0.59 0.70 1.31 0.40 0.53 154.49%
  QoQ % 440.00% -32.20% -15.71% -46.56% 227.50% -24.53% -
  Horiz. % 407.55% 75.47% 111.32% 132.08% 247.17% 75.47% 100.00%
P/EPS 32.50 6.58 9.36 10.82 19.07 11.68 20.94 33.94%
  QoQ % 393.92% -29.70% -13.49% -43.26% 63.27% -44.22% -
  Horiz. % 155.21% 31.42% 44.70% 51.67% 91.07% 55.78% 100.00%
EY 3.08 15.20 10.68 9.24 5.24 8.56 4.78 -25.34%
  QoQ % -79.74% 42.32% 15.58% 76.34% -38.79% 79.08% -
  Horiz. % 64.44% 317.99% 223.43% 193.31% 109.62% 179.08% 100.00%
DY 0.00 10.36 0.00 3.31 0.00 5.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 182.39% 0.00% 58.27% 0.00% 100.00% -
P/NAPS 0.99 0.81 0.91 0.78 0.76 0.79 0.80 15.22%
  QoQ % 22.22% -10.99% 16.67% 2.63% -3.80% -1.25% -
  Horiz. % 123.75% 101.25% 113.75% 97.50% 95.00% 98.75% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers