[JAYCORP] QoQ Annualized Quarter Result on 30-Apr-2003 [#3]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
30-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
30-Apr-2003 [#3]
Profit Trend
QoQ- -0.71%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 120,862 120,996 115,388 119,353 126,526 126,164 100,161 13.30%
PBT 11,414 12,816 15,980 17,746 18,014 17,940 13,320 -9.75%
Tax -2,812 -2,636 -3,166 -3,570 -3,736 -4,000 -12,900 -63.67%
NP 8,602 10,180 12,814 14,176 14,278 13,940 420 644.46%
-
NP to SH 8,602 10,180 12,814 14,176 14,278 13,940 420 644.46%
-
Tax Rate 24.64% 20.57% 19.81% 20.12% 20.74% 22.30% 96.85% -
Total Cost 112,260 110,816 102,574 105,177 112,248 112,224 99,741 8.17%
-
Net Worth 79,568 80,537 75,314 74,101 70,853 67,763 2,125 1011.86%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 5,376 - 2,615 - - - - -
Div Payout % 62.50% - 20.41% - - - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 79,568 80,537 75,314 74,101 70,853 67,763 2,125 1011.86%
NOSH 107,525 107,383 104,604 107,393 107,353 107,561 3,502 874.43%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 7.12% 8.41% 11.11% 11.88% 11.28% 11.05% 0.42% -
ROE 10.81% 12.64% 17.01% 19.13% 20.15% 20.57% 19.76% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 112.40 112.68 110.31 111.14 117.86 117.29 2,859.36 -88.37%
EPS 8.00 9.48 12.25 13.20 13.30 12.96 11.99 -23.58%
DPS 5.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.75 0.72 0.69 0.66 0.63 0.6067 14.11%
Adjusted Per Share Value based on latest NOSH - 107,446
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 44.03 44.08 42.04 43.48 46.09 45.96 36.49 13.30%
EPS 3.13 3.71 4.67 5.16 5.20 5.08 0.15 653.75%
DPS 1.96 0.00 0.95 0.00 0.00 0.00 0.00 -
NAPS 0.2899 0.2934 0.2744 0.27 0.2581 0.2469 0.0077 1015.92%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 - -
Price 2.14 3.20 0.95 0.65 0.79 0.77 0.00 -
P/RPS 1.90 2.84 0.86 0.58 0.67 0.66 0.00 -
P/EPS 26.75 33.76 7.76 4.92 5.94 5.94 0.00 -
EY 3.74 2.96 12.89 20.31 16.84 16.83 0.00 -
DY 2.34 0.00 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 4.27 1.32 0.94 1.20 1.22 0.00 -
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 29/03/04 22/12/03 21/11/03 30/06/03 31/03/03 30/12/02 28/10/02 -
Price 2.13 2.13 2.78 1.09 0.64 0.68 0.00 -
P/RPS 1.89 1.89 2.52 0.98 0.54 0.58 0.00 -
P/EPS 26.63 22.47 22.69 8.26 4.81 5.25 0.00 -
EY 3.76 4.45 4.41 12.11 20.78 19.06 0.00 -
DY 2.35 0.00 0.90 0.00 0.00 0.00 0.00 -
P/NAPS 2.88 2.84 3.86 1.58 0.97 1.08 0.00 -

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 ⃤ & 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