[JAYCORP] QoQ Quarter Result on 31-Oct-2021 [#1]

Stock
[JAYCORP] JAYCORP BHD
Announcement Date
09-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2022
Quarter
31-Oct-2021 [#1]
Profit Trend
QoQ- 230.07%
YoY- -75.74%
Quarter Report
Latest QR
Upcoming QR
JAYCORP's Result
JAYCORP's Financial Summary
View:
Show?
Quarter Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 60,149 91,300 91,135 63,031 50,256 95,913 99,711 -28.67%
PBT 5,028 13,684 7,680 3,807 -2,057 11,059 12,958 -46.89%
Tax -1,744 -4,113 -1,883 -1,069 -878 -2,406 -2,914 -29.04%
NP 3,284 9,571 5,797 2,738 -2,935 8,653 10,044 -52.63%
-
NP to SH 3,780 9,229 5,460 2,993 -2,301 8,598 10,109 -48.19%
-
Tax Rate 34.69% 30.06% 24.52% 28.08% - 21.76% 22.49% -
Total Cost 56,865 81,729 85,338 60,293 53,191 87,260 89,667 -26.24%
-
Net Worth 185,425 188,113 177,363 180,051 176,344 179,049 177,790 2.85%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div 10,749 5,374 - - 7,403 - 6,734 36.70%
Div Payout % 284.37% 58.24% - - 0.00% - 66.62% -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 185,425 188,113 177,363 180,051 176,344 179,049 177,790 2.85%
NOSH 274,500 274,500 274,500 137,250 137,250 137,250 137,250 58.94%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 5.46% 10.48% 6.36% 4.34% -5.84% 9.02% 10.07% -
ROE 2.04% 4.91% 3.08% 1.66% -1.30% 4.80% 5.69% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 22.38 33.97 33.91 46.91 37.33 71.25 74.03 -55.05%
EPS 1.41 3.43 2.03 2.23 -1.71 6.39 7.51 -67.31%
DPS 4.00 2.00 0.00 0.00 5.50 0.00 5.00 -13.85%
NAPS 0.69 0.70 0.66 1.34 1.31 1.33 1.32 -35.18%
Adjusted Per Share Value based on latest NOSH - 137,250
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 21.91 33.26 33.20 22.96 18.31 34.94 36.32 -28.67%
EPS 1.38 3.36 1.99 1.09 -0.84 3.13 3.68 -48.09%
DPS 3.92 1.96 0.00 0.00 2.70 0.00 2.45 36.91%
NAPS 0.6755 0.6853 0.6461 0.6559 0.6424 0.6523 0.6477 2.84%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.675 0.735 0.775 1.69 1.64 1.70 1.51 -
P/RPS 3.02 2.16 2.29 3.60 4.39 2.39 2.04 29.98%
P/EPS 47.99 21.40 38.14 75.87 -95.94 26.62 20.12 78.80%
EY 2.08 4.67 2.62 1.32 -1.04 3.76 4.97 -44.13%
DY 5.93 2.72 0.00 0.00 3.35 0.00 3.31 47.66%
P/NAPS 0.98 1.05 1.17 1.26 1.25 1.28 1.14 -9.61%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/09/22 16/06/22 25/03/22 09/12/21 29/09/21 29/06/21 19/03/21 -
Price 0.69 0.675 0.72 1.63 1.69 1.66 1.86 -
P/RPS 3.08 1.99 2.12 3.47 4.53 2.33 2.51 14.66%
P/EPS 49.05 19.65 35.44 73.18 -98.87 25.99 24.78 57.84%
EY 2.04 5.09 2.82 1.37 -1.01 3.85 4.04 -36.66%
DY 5.80 2.96 0.00 0.00 3.25 0.00 2.69 67.13%
P/NAPS 1.00 0.96 1.09 1.22 1.29 1.25 1.41 -20.52%

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