[JAYCORP] QoQ Cumulative Quarter Result on 31-Jul-2018 [#4]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
27-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2018
Quarter
31-Jul-2018 [#4]
Profit Trend
QoQ- 82.34%
YoY- -58.47%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Cumulative Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 241,411 175,485 92,351 299,935 223,251 157,455 81,714 106.30%
PBT 24,224 19,063 9,611 17,625 10,391 10,204 8,757 97.42%
Tax -7,221 -5,888 -2,229 -4,587 -3,221 -3,016 -1,858 147.80%
NP 17,003 13,175 7,382 13,038 7,170 7,188 6,899 82.75%
-
NP to SH 15,148 11,297 6,346 10,286 5,641 6,033 5,815 89.65%
-
Tax Rate 29.81% 30.89% 23.19% 26.03% 31.00% 29.56% 21.22% -
Total Cost 224,408 162,310 84,969 286,897 216,081 150,267 74,815 108.40%
-
Net Worth 155,341 156,692 158,172 151,521 147,453 149,050 157,259 -0.81%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div - 4,052 - 6,825 - - - -
Div Payout % - 35.87% - 66.36% - - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 155,341 156,692 158,172 151,521 147,453 149,050 157,259 -0.81%
NOSH 137,250 137,250 137,250 137,250 137,250 137,250 137,250 0.00%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 7.04% 7.51% 7.99% 4.35% 3.21% 4.57% 8.44% -
ROE 9.75% 7.21% 4.01% 6.79% 3.83% 4.05% 3.70% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 178.72 129.91 68.31 219.72 163.52 115.15 59.76 107.99%
EPS 11.21 8.36 4.69 7.54 4.13 4.41 4.25 91.24%
DPS 0.00 3.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.15 1.16 1.17 1.11 1.08 1.09 1.15 0.00%
Adjusted Per Share Value based on latest NOSH - 137,250
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 87.95 63.93 33.64 109.27 81.33 57.36 29.77 106.30%
EPS 5.52 4.12 2.31 3.75 2.06 2.20 2.12 89.59%
DPS 0.00 1.48 0.00 2.49 0.00 0.00 0.00 -
NAPS 0.5659 0.5708 0.5762 0.552 0.5372 0.543 0.5729 -0.81%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.935 0.83 0.865 0.87 0.90 1.25 1.51 -
P/RPS 0.52 0.64 1.27 0.40 0.55 1.09 2.53 -65.27%
P/EPS 8.34 9.92 18.43 11.55 21.78 28.33 35.51 -62.03%
EY 11.99 10.08 5.43 8.66 4.59 3.53 2.82 163.14%
DY 0.00 3.61 0.00 5.75 0.00 0.00 0.00 -
P/NAPS 0.81 0.72 0.74 0.78 0.83 1.15 1.31 -27.48%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 20/06/19 19/03/19 12/12/18 27/09/18 28/06/18 23/03/18 14/12/17 -
Price 1.05 0.905 0.895 0.88 0.865 1.20 1.50 -
P/RPS 0.59 0.70 1.31 0.40 0.53 1.04 2.51 -62.01%
P/EPS 9.36 10.82 19.07 11.68 20.94 27.20 35.27 -58.80%
EY 10.68 9.24 5.24 8.56 4.78 3.68 2.83 142.98%
DY 0.00 3.31 0.00 5.68 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 0.76 0.79 0.80 1.10 1.30 -21.21%

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