[JAYCORP] QoQ Quarter Result on 31-Jan-2022 [#2]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
25-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Jan-2022 [#2]
Profit Trend
QoQ- 82.43%
YoY- -45.99%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 58,777 60,149 91,300 91,135 63,031 50,256 95,913 -27.78%
PBT 12,585 5,028 13,684 7,680 3,807 -2,057 11,059 8.97%
Tax -1,743 -1,744 -4,113 -1,883 -1,069 -878 -2,406 -19.29%
NP 10,842 3,284 9,571 5,797 2,738 -2,935 8,653 16.17%
-
NP to SH 10,316 3,780 9,229 5,460 2,993 -2,301 8,598 12.87%
-
Tax Rate 13.85% 34.69% 30.06% 24.52% 28.08% - 21.76% -
Total Cost 47,935 56,865 81,729 85,338 60,293 53,191 87,260 -32.85%
-
Net Worth 196,175 185,425 188,113 177,363 180,051 176,344 179,049 6.26%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - 10,749 5,374 - - 7,403 - -
Div Payout % - 284.37% 58.24% - - 0.00% - -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 196,175 185,425 188,113 177,363 180,051 176,344 179,049 6.26%
NOSH 274,500 274,500 274,500 274,500 137,250 137,250 137,250 58.53%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 18.45% 5.46% 10.48% 6.36% 4.34% -5.84% 9.02% -
ROE 5.26% 2.04% 4.91% 3.08% 1.66% -1.30% 4.80% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 21.87 22.38 33.97 33.91 46.91 37.33 71.25 -54.39%
EPS 3.84 1.41 3.43 2.03 2.23 -1.71 6.39 -28.72%
DPS 0.00 4.00 2.00 0.00 0.00 5.50 0.00 -
NAPS 0.73 0.69 0.70 0.66 1.34 1.31 1.33 -32.88%
Adjusted Per Share Value based on latest NOSH - 274,500
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 21.41 21.91 33.26 33.20 22.96 18.31 34.94 -27.79%
EPS 3.76 1.38 3.36 1.99 1.09 -0.84 3.13 12.96%
DPS 0.00 3.92 1.96 0.00 0.00 2.70 0.00 -
NAPS 0.7147 0.6755 0.6853 0.6461 0.6559 0.6424 0.6523 6.26%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 0.715 0.675 0.735 0.775 1.69 1.64 1.70 -
P/RPS 3.27 3.02 2.16 2.29 3.60 4.39 2.39 23.17%
P/EPS 18.63 47.99 21.40 38.14 75.87 -95.94 26.62 -21.12%
EY 5.37 2.08 4.67 2.62 1.32 -1.04 3.76 26.73%
DY 0.00 5.93 2.72 0.00 0.00 3.35 0.00 -
P/NAPS 0.98 0.98 1.05 1.17 1.26 1.25 1.28 -16.26%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 13/12/22 29/09/22 16/06/22 25/03/22 09/12/21 29/09/21 29/06/21 -
Price 0.75 0.69 0.675 0.72 1.63 1.69 1.66 -
P/RPS 3.43 3.08 1.99 2.12 3.47 4.53 2.33 29.31%
P/EPS 19.54 49.05 19.65 35.44 73.18 -98.87 25.99 -17.27%
EY 5.12 2.04 5.09 2.82 1.37 -1.01 3.85 20.86%
DY 0.00 5.80 2.96 0.00 0.00 3.25 0.00 -
P/NAPS 1.03 1.00 0.96 1.09 1.22 1.29 1.25 -12.07%

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