[JAYCORP] QoQ Quarter Result on 31-Jan-2003 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2003
Quarter
31-Jan-2003 [#2]
Profit Trend
QoQ- 4.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Revenue 30,249 25,872 26,253 31,722 31,541 27,856 0 -
PBT 3,204 2,672 4,303 4,522 4,485 3,230 0 -
Tax -659 -489 -811 -868 -1,000 -2,810 0 -
NP 2,545 2,183 3,492 3,654 3,485 420 0 -
-
NP to SH 2,545 2,183 3,492 3,654 3,485 420 0 -
-
Tax Rate 20.57% 18.30% 18.85% 19.20% 22.30% 87.00% - -
Total Cost 27,704 23,689 22,761 28,068 28,056 27,436 0 -
-
Net Worth 80,537 77,426 74,137 70,930 67,763 2,125 0 -
Dividend
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Div - 2,688 - - - - - -
Div Payout % - 123.15% - - - - - -
Equity
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Net Worth 80,537 77,426 74,137 70,930 67,763 2,125 0 -
NOSH 107,383 107,536 107,446 107,470 107,561 3,502 0 -
Ratio Analysis
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
NP Margin 8.41% 8.44% 13.30% 11.52% 11.05% 1.51% 0.00% -
ROE 3.16% 2.82% 4.71% 5.15% 5.14% 19.76% 0.00% -
Per Share
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 28.17 24.06 24.43 29.52 29.32 795.22 0.00 -
EPS 2.37 2.03 3.25 3.40 3.24 11.99 0.00 -
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 0.69 0.66 0.63 0.6067 0.00 -
Adjusted Per Share Value based on latest NOSH - 107,470
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
RPS 11.02 9.43 9.56 11.56 11.49 10.15 0.00 -
EPS 0.93 0.80 1.27 1.33 1.27 0.15 0.00 -
DPS 0.00 0.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2934 0.2821 0.2701 0.2584 0.2469 0.0077 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 - - -
Price 3.20 0.95 0.65 0.79 0.77 0.00 0.00 -
P/RPS 11.36 3.95 2.66 2.68 2.63 0.00 0.00 -
P/EPS 135.02 46.80 20.00 23.24 23.77 0.00 0.00 -
EY 0.74 2.14 5.00 4.30 4.21 0.00 0.00 -
DY 0.00 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 1.32 0.94 1.20 1.22 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 CAGR
Date 22/12/03 21/11/03 30/06/03 31/03/03 30/12/02 28/10/02 - -
Price 2.13 2.78 1.09 0.64 0.68 0.00 0.00 -
P/RPS 7.56 11.56 4.46 2.17 2.32 0.00 0.00 -
P/EPS 89.87 136.95 33.54 18.82 20.99 0.00 0.00 -
EY 1.11 0.73 2.98 5.31 4.76 0.00 0.00 -
DY 0.00 0.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 3.86 1.58 0.97 1.08 0.00 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