[JAYCORP] YoY Cumulative Quarter Result on 30-Apr-2013 [#3]

Announcement Date
27-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2013
Quarter
30-Apr-2013 [#3]
Profit Trend
QoQ- 115.41%
YoY- -18.17%
View:
Show?
Cumulative Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 221,288 178,612 176,381 154,700 173,095 140,570 169,440 4.54%
PBT 21,020 11,304 10,211 10,011 12,889 5,715 14,361 6.54%
Tax -4,941 -3,458 -2,290 -1,906 -2,965 -1,656 -2,599 11.29%
NP 16,079 7,846 7,921 8,105 9,924 4,059 11,762 5.34%
-
NP to SH 15,967 6,171 6,919 6,641 8,116 3,067 12,100 4.72%
-
Tax Rate 23.51% 30.59% 22.43% 19.04% 23.00% 28.98% 18.10% -
Total Cost 205,209 170,766 168,460 146,595 163,171 136,511 157,678 4.48%
-
Net Worth 139,557 127,251 124,432 123,102 118,969 115,012 114,983 3.27%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div - - - - - - 5,013 -
Div Payout % - - - - - - 41.44% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 139,557 127,251 124,432 123,102 118,969 115,012 114,983 3.27%
NOSH 136,820 136,829 136,739 136,780 136,746 136,919 133,701 0.38%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 7.27% 4.39% 4.49% 5.24% 5.73% 2.89% 6.94% -
ROE 11.44% 4.85% 5.56% 5.39% 6.82% 2.67% 10.52% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 161.74 130.54 128.99 113.10 126.58 102.67 126.73 4.14%
EPS 11.67 4.51 5.06 4.85 5.93 2.24 9.05 4.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.75 -
NAPS 1.02 0.93 0.91 0.90 0.87 0.84 0.86 2.88%
Adjusted Per Share Value based on latest NOSH - 136,641
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 80.61 65.07 64.26 56.36 63.06 51.21 61.73 4.54%
EPS 5.82 2.25 2.52 2.42 2.96 1.12 4.41 4.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
NAPS 0.5084 0.4636 0.4533 0.4485 0.4334 0.419 0.4189 3.27%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.965 0.685 0.755 0.425 0.48 0.62 0.84 -
P/RPS 0.60 0.52 0.59 0.38 0.38 0.60 0.66 -1.57%
P/EPS 8.27 15.19 14.92 8.75 8.09 27.68 9.28 -1.90%
EY 12.09 6.58 6.70 11.42 12.36 3.61 10.77 1.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.46 -
P/NAPS 0.95 0.74 0.83 0.47 0.55 0.74 0.98 -0.51%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 25/06/15 26/06/14 27/06/13 28/06/12 29/06/11 30/06/10 -
Price 1.04 0.72 0.73 0.51 0.46 0.55 0.77 -
P/RPS 0.64 0.55 0.57 0.45 0.36 0.54 0.61 0.80%
P/EPS 8.91 15.96 14.43 10.50 7.75 24.55 8.51 0.76%
EY 11.22 6.26 6.93 9.52 12.90 4.07 11.75 -0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.87 -
P/NAPS 1.02 0.77 0.80 0.57 0.53 0.65 0.90 2.10%

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