[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2015 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
29-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2015
Quarter
31-Jul-2015 [#4]
Profit Trend
QoQ- 29.53%
YoY- -7.33%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Revenue 221,288 152,167 76,686 247,907 178,612 119,007 64,274 128.17%
PBT 21,020 15,060 6,263 14,336 11,304 4,783 3,462 233.18%
Tax -4,941 -3,194 -844 -4,622 -3,458 -2,141 -1,346 138.15%
NP 16,079 11,866 5,419 9,714 7,846 2,642 2,116 286.98%
-
NP to SH 15,967 11,562 5,455 7,993 6,171 2,179 1,156 476.59%
-
Tax Rate 23.51% 21.21% 13.48% 32.24% 30.59% 44.76% 38.88% -
Total Cost 205,209 140,301 71,267 238,193 170,766 116,365 62,158 121.87%
-
Net Worth 139,557 135,460 135,349 128,654 127,251 123,339 126,479 6.78%
Dividend
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Div - - - 5,474 - - - -
Div Payout % - - - 68.49% - - - -
Equity
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Net Worth 139,557 135,460 135,349 128,654 127,251 123,339 126,479 6.78%
NOSH 136,820 136,828 136,716 136,866 136,829 137,044 135,999 0.40%
Ratio Analysis
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
NP Margin 7.27% 7.80% 7.07% 3.92% 4.39% 2.22% 3.29% -
ROE 11.44% 8.54% 4.03% 6.21% 4.85% 1.77% 0.91% -
Per Share
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 161.74 111.21 56.09 181.13 130.54 86.84 47.26 127.26%
EPS 11.67 8.45 3.99 5.84 4.51 1.59 0.85 474.28%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.02 0.99 0.99 0.94 0.93 0.90 0.93 6.35%
Adjusted Per Share Value based on latest NOSH - 136,917
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
RPS 80.61 55.43 27.94 90.31 65.07 43.35 23.41 128.20%
EPS 5.82 4.21 1.99 2.91 2.25 0.79 0.42 477.84%
DPS 0.00 0.00 0.00 1.99 0.00 0.00 0.00 -
NAPS 0.5084 0.4935 0.4931 0.4687 0.4636 0.4493 0.4608 6.77%
Price Multiplier on Financial Quarter End Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 -
Price 0.965 1.05 0.875 1.05 0.685 0.65 0.72 -
P/RPS 0.60 0.94 1.56 0.58 0.52 0.75 1.52 -46.21%
P/EPS 8.27 12.43 21.93 17.98 15.19 40.88 84.71 -78.82%
EY 12.09 8.05 4.56 5.56 6.58 2.45 1.18 372.40%
DY 0.00 0.00 0.00 3.81 0.00 0.00 0.00 -
P/NAPS 0.95 1.06 0.88 1.12 0.74 0.72 0.77 15.04%
Price Multiplier on Announcement Date
30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 CAGR
Date 24/06/16 24/03/16 14/12/15 29/09/15 25/06/15 27/03/15 18/12/14 -
Price 1.04 1.04 1.08 0.93 0.72 0.755 0.62 -
P/RPS 0.64 0.94 1.93 0.51 0.55 0.87 1.31 -37.99%
P/EPS 8.91 12.31 27.07 15.92 15.96 47.48 72.94 -75.41%
EY 11.22 8.13 3.69 6.28 6.26 2.11 1.37 306.82%
DY 0.00 0.00 0.00 4.30 0.00 0.00 0.00 -
P/NAPS 1.02 1.05 1.09 0.99 0.77 0.84 0.67 32.37%

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