[JAYCORP] QoQ Quarter Result on 31-Oct-2013 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2014
Quarter
31-Oct-2013 [#1]
Profit Trend
QoQ- 242.21%
YoY- 153.73%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 59,946 54,751 63,878 57,752 54,581 46,464 54,319 6.81%
PBT 3,383 2,984 3,615 3,612 -97 5,139 3,289 1.90%
Tax -767 -525 -909 -856 -920 -491 -770 -0.26%
NP 2,616 2,459 2,706 2,756 -1,017 4,648 2,519 2.55%
-
NP to SH 1,706 2,172 2,481 2,210 -1,554 3,557 2,212 -15.94%
-
Tax Rate 22.67% 17.59% 25.15% 23.70% - 9.55% 23.41% -
Total Cost 57,330 52,292 61,172 54,996 55,598 41,816 51,800 7.01%
-
Net Worth 125,561 124,309 119,356 122,777 121,321 122,977 118,792 3.77%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div 4,776 - - - 4,771 - - -
Div Payout % 280.00% - - - 0.00% - - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 125,561 124,309 119,356 122,777 121,321 122,977 118,792 3.77%
NOSH 136,480 136,603 134,108 136,419 136,315 136,641 136,543 -0.03%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.36% 4.49% 4.24% 4.77% -1.86% 10.00% 4.64% -
ROE 1.36% 1.75% 2.08% 1.80% -1.28% 2.89% 1.86% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 43.92 40.08 47.63 42.33 40.04 34.00 39.78 6.84%
EPS 1.25 1.59 1.85 1.62 -1.14 2.60 1.62 -15.91%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.92 0.91 0.89 0.90 0.89 0.90 0.87 3.80%
Adjusted Per Share Value based on latest NOSH - 136,419
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 21.84 19.95 23.27 21.04 19.88 16.93 19.79 6.81%
EPS 0.62 0.79 0.90 0.81 -0.57 1.30 0.81 -16.36%
DPS 1.74 0.00 0.00 0.00 1.74 0.00 0.00 -
NAPS 0.4574 0.4529 0.4348 0.4473 0.442 0.448 0.4328 3.76%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.78 0.755 0.545 0.51 0.505 0.425 0.485 -
P/RPS 1.78 1.88 1.14 1.20 1.26 1.25 1.22 28.72%
P/EPS 62.40 47.48 29.46 31.48 -44.30 16.33 29.94 63.38%
EY 1.60 2.11 3.39 3.18 -2.26 6.13 3.34 -38.85%
DY 4.49 0.00 0.00 0.00 6.93 0.00 0.00 -
P/NAPS 0.85 0.83 0.61 0.57 0.57 0.47 0.56 32.17%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 26/06/14 28/03/14 18/12/13 27/09/13 27/06/13 29/03/13 -
Price 0.77 0.73 0.725 0.545 0.52 0.51 0.45 -
P/RPS 1.75 1.82 1.52 1.29 1.30 1.50 1.13 33.96%
P/EPS 61.60 45.91 39.19 33.64 -45.61 19.59 27.78 70.29%
EY 1.62 2.18 2.55 2.97 -2.19 5.10 3.60 -41.36%
DY 4.55 0.00 0.00 0.00 6.73 0.00 0.00 -
P/NAPS 0.84 0.80 0.81 0.61 0.58 0.57 0.52 37.79%

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