Highlights

[JAYCORP] YoY Quarter Result on 2018-04-30 [#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


View:


Show?  YoY % Horiz. %

Quarter Result
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Revenue 56,772 65,926 65,800 78,638 69,122 59,606 54,751 0.61%
  YoY % -13.89% 0.19% -16.33% 13.77% 15.96% 8.87% -
  Horiz. % 103.69% 120.41% 120.18% 143.63% 126.25% 108.87% 100.00%
PBT 3,320 5,162 187 9,985 5,960 6,522 2,984 1.79%
  YoY % -35.68% 2,660.43% -98.13% 67.53% -8.62% 118.57% -
  Horiz. % 111.26% 172.99% 6.27% 334.62% 199.73% 218.57% 100.00%
Tax -1,399 -1,333 -205 -2,686 -1,747 -1,317 -525 17.73%
  YoY % -4.95% -550.24% 92.37% -53.75% -32.65% -150.86% -
  Horiz. % 266.48% 253.90% 39.05% 511.62% 332.76% 250.86% 100.00%
NP 1,921 3,829 -18 7,299 4,213 5,205 2,459 -4.03%
  YoY % -49.83% 21,372.22% -100.25% 73.25% -19.06% 111.67% -
  Horiz. % 78.12% 155.71% -0.73% 296.83% 171.33% 211.67% 100.00%
NP to SH 1,901 3,851 -392 7,316 4,405 3,992 2,172 -2.19%
  YoY % -50.64% 1,082.40% -105.36% 66.08% 10.35% 83.79% -
  Horiz. % 87.52% 177.30% -18.05% 336.83% 202.81% 183.79% 100.00%
Tax Rate 42.14 % 25.82 % 109.63 % 26.90 % 29.31 % 20.19 % 17.59 % 15.66%
  YoY % 63.21% -76.45% 307.55% -8.22% 45.17% 14.78% -
  Horiz. % 239.57% 146.79% 623.25% 152.93% 166.63% 114.78% 100.00%
Total Cost 54,851 62,097 65,818 71,339 64,909 54,401 52,292 0.80%
  YoY % -11.67% -5.65% -7.74% 9.91% 19.32% 4.03% -
  Horiz. % 104.89% 118.75% 125.87% 136.42% 124.13% 104.03% 100.00%
Net Worth 163,251 155,341 147,453 151,789 139,537 127,142 124,309 4.64%
  YoY % 5.09% 5.35% -2.86% 8.78% 9.75% 2.28% -
  Horiz. % 131.33% 124.96% 118.62% 122.11% 112.25% 102.28% 100.00%
Dividend
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Div - - - 6,837 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 93.46 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Net Worth 163,251 155,341 147,453 151,789 139,537 127,142 124,309 4.64%
  YoY % 5.09% 5.35% -2.86% 8.78% 9.75% 2.28% -
  Horiz. % 131.33% 124.96% 118.62% 122.11% 112.25% 102.28% 100.00%
NOSH 134,919 135,080 136,531 136,747 136,801 136,712 136,603 -0.21%
  YoY % -0.12% -1.06% -0.16% -0.04% 0.07% 0.08% -
  Horiz. % 98.77% 98.88% 99.95% 100.11% 100.14% 100.08% 100.00%
Ratio Analysis
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
NP Margin 3.38 % 5.81 % -0.03 % 9.28 % 6.10 % 8.73 % 4.49 % -4.62%
  YoY % -41.82% 19,466.67% -100.32% 52.13% -30.13% 94.43% -
  Horiz. % 75.28% 129.40% -0.67% 206.68% 135.86% 194.43% 100.00%
ROE 1.16 % 2.48 % -0.27 % 4.82 % 3.16 % 3.14 % 1.75 % -6.62%
  YoY % -53.23% 1,018.52% -105.60% 52.53% 0.64% 79.43% -
  Horiz. % 66.29% 141.71% -15.43% 275.43% 180.57% 179.43% 100.00%
Per Share
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 42.08 48.81 48.19 57.51 50.53 43.60 40.08 0.81%
  YoY % -13.79% 1.29% -16.21% 13.81% 15.89% 8.78% -
  Horiz. % 104.99% 121.78% 120.23% 143.49% 126.07% 108.78% 100.00%
EPS 1.41 2.85 -0.29 5.35 3.22 2.92 1.59 -1.98%
  YoY % -50.53% 1,082.76% -105.42% 66.15% 10.27% 83.65% -
  Horiz. % 88.68% 179.25% -18.24% 336.48% 202.52% 183.65% 100.00%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.2100 1.1500 1.0800 1.1100 1.0200 0.9300 0.9100 4.86%
  YoY % 5.22% 6.48% -2.70% 8.82% 9.68% 2.20% -
  Horiz. % 132.97% 126.37% 118.68% 121.98% 112.09% 102.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
RPS 41.36 48.03 47.94 57.30 50.36 43.43 39.89 0.60%
  YoY % -13.89% 0.19% -16.34% 13.78% 15.96% 8.87% -
  Horiz. % 103.69% 120.41% 120.18% 143.65% 126.25% 108.87% 100.00%
EPS 1.39 2.81 -0.29 5.33 3.21 2.91 1.58 -2.11%
  YoY % -50.53% 1,068.97% -105.44% 66.04% 10.31% 84.18% -
  Horiz. % 87.97% 177.85% -18.35% 337.34% 203.16% 184.18% 100.00%
DPS 0.00 0.00 0.00 4.98 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.1894 1.1318 1.0743 1.1059 1.0167 0.9264 0.9057 4.64%
  YoY % 5.09% 5.35% -2.86% 8.77% 9.75% 2.29% -
  Horiz. % 131.32% 124.96% 118.62% 122.10% 112.26% 102.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 -
Price 0.8000 0.9350 0.9000 1.3400 0.9650 0.6850 0.7550 -
P/RPS 1.90 1.92 1.87 2.33 1.91 1.57 1.88 0.18%
  YoY % -1.04% 2.67% -19.74% 21.99% 21.66% -16.49% -
  Horiz. % 101.06% 102.13% 99.47% 123.94% 101.60% 83.51% 100.00%
P/EPS 56.78 32.80 -313.46 25.05 29.97 23.46 47.48 3.02%
  YoY % 73.11% 110.46% -1,351.34% -16.42% 27.75% -50.59% -
  Horiz. % 119.59% 69.08% -660.19% 52.76% 63.12% 49.41% 100.00%
EY 1.76 3.05 -0.32 3.99 3.34 4.26 2.11 -2.97%
  YoY % -42.30% 1,053.12% -108.02% 19.46% -21.60% 101.90% -
  Horiz. % 83.41% 144.55% -15.17% 189.10% 158.29% 201.90% 100.00%
DY 0.00 0.00 0.00 3.73 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.66 0.81 0.83 1.21 0.95 0.74 0.83 -3.74%
  YoY % -18.52% -2.41% -31.40% 27.37% 28.38% -10.84% -
  Horiz. % 79.52% 97.59% 100.00% 145.78% 114.46% 89.16% 100.00%
Price Multiplier on Announcement Date
30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 CAGR
Date 18/06/20 20/06/19 28/06/18 23/06/17 24/06/16 25/06/15 26/06/14 -
Price 0.8450 1.0500 0.8650 1.3600 1.0400 0.7200 0.7300 -
P/RPS 2.01 2.15 1.79 2.36 2.06 1.65 1.82 1.67%
  YoY % -6.51% 20.11% -24.15% 14.56% 24.85% -9.34% -
  Horiz. % 110.44% 118.13% 98.35% 129.67% 113.19% 90.66% 100.00%
P/EPS 59.97 36.83 -301.27 25.42 32.30 24.66 45.91 4.55%
  YoY % 62.83% 112.22% -1,285.17% -21.30% 30.98% -46.29% -
  Horiz. % 130.63% 80.22% -656.22% 55.37% 70.36% 53.71% 100.00%
EY 1.67 2.72 -0.33 3.93 3.10 4.06 2.18 -4.34%
  YoY % -38.60% 924.24% -108.40% 26.77% -23.65% 86.24% -
  Horiz. % 76.61% 124.77% -15.14% 180.28% 142.20% 186.24% 100.00%
DY 0.00 0.00 0.00 3.68 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.70 0.91 0.80 1.23 1.02 0.77 0.80 -2.20%
  YoY % -23.08% 13.75% -34.96% 20.59% 32.47% -3.75% -
  Horiz. % 87.50% 113.75% 100.00% 153.75% 127.50% 96.25% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

309  325  580  1026 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.255+0.04 
 DNEX-WD 0.045+0.025 
 PDZ 0.17-0.02 
 DGB 0.050.00 
 VSOLAR 0.06-0.01 
 EDUSPEC 0.025+0.005 
 MQTECH 0.075-0.005 
 TAWIN 0.145-0.005 
 HUBLINE 0.08+0.005 
 FINTEC 0.100.00 

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