[JAYCORP] YoY Quarter Result on 2022-04-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 61,465 91,300 95,913 56,772 65,926 65,800 78,638 -4.02% YoY % -32.68% -4.81% 68.94% -13.89% 0.19% -16.33% - Horiz. % 78.16% 116.10% 121.97% 72.19% 83.83% 83.67% 100.00%
PBT 7,311 13,684 11,059 3,320 5,162 187 9,985 -5.06% YoY % -46.57% 23.74% 233.10% -35.68% 2,660.43% -98.13% - Horiz. % 73.22% 137.05% 110.76% 33.25% 51.70% 1.87% 100.00%
Tax -1,803 -4,113 -2,406 -1,399 -1,333 -205 -2,686 -6.42% YoY % 56.16% -70.95% -71.98% -4.95% -550.24% 92.37% - Horiz. % 67.13% 153.13% 89.58% 52.08% 49.63% 7.63% 100.00%
NP 5,508 9,571 8,653 1,921 3,829 -18 7,299 -4.58% YoY % -42.45% 10.61% 350.44% -49.83% 21,372.22% -100.25% - Horiz. % 75.46% 131.13% 118.55% 26.32% 52.46% -0.25% 100.00%
NP to SH 5,470 9,229 8,598 1,901 3,851 -392 7,316 -4.73% YoY % -40.73% 7.34% 352.29% -50.64% 1,082.40% -105.36% - Horiz. % 74.77% 126.15% 117.52% 25.98% 52.64% -5.36% 100.00%
Tax Rate 24.66 % 30.06 % 21.76 % 42.14 % 25.82 % 109.63 % 26.90 % -1.44% YoY % -17.96% 38.14% -48.36% 63.21% -76.45% 307.55% - Horiz. % 91.67% 111.75% 80.89% 156.65% 95.99% 407.55% 100.00%
Total Cost 55,957 81,729 87,260 54,851 62,097 65,818 71,339 -3.97% YoY % -31.53% -6.34% 59.09% -11.67% -5.65% -7.74% - Horiz. % 78.44% 114.56% 122.32% 76.89% 87.04% 92.26% 100.00%
Net Worth 193,487 188,113 179,049 163,251 155,341 147,453 151,789 4.13% YoY % 2.86% 5.06% 9.68% 5.09% 5.35% -2.86% - Horiz. % 127.47% 123.93% 117.96% 107.55% 102.34% 97.14% 100.00%
Dividend 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div - 5,374 - - - - 6,837 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 78.61% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % 58.24 % - % - % - % - % 93.46 % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 62.32% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 193,487 188,113 179,049 163,251 155,341 147,453 151,789 4.13% YoY % 2.86% 5.06% 9.68% 5.09% 5.35% -2.86% - Horiz. % 127.47% 123.93% 117.96% 107.55% 102.34% 97.14% 100.00%
NOSH 268,733 268,733 134,624 134,919 135,080 136,531 136,747 11.91% YoY % 0.00% 99.62% -0.22% -0.12% -1.06% -0.16% - Horiz. % 196.52% 196.52% 98.45% 98.66% 98.78% 99.84% 100.00%
Ratio Analysis 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 8.96 % 10.48 % 9.02 % 3.38 % 5.81 % -0.03 % 9.28 % -0.58% YoY % -14.50% 16.19% 166.86% -41.82% 19,466.67% -100.32% - Horiz. % 96.55% 112.93% 97.20% 36.42% 62.61% -0.32% 100.00%
ROE 2.83 % 4.91 % 4.80 % 1.16 % 2.48 % -0.27 % 4.82 % -8.49% YoY % -42.36% 2.29% 313.79% -53.23% 1,018.52% -105.60% - Horiz. % 58.71% 101.87% 99.59% 24.07% 51.45% -5.60% 100.00%
Per Share 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 22.87 33.97 71.25 42.08 48.81 48.19 57.51 -14.24% YoY % -32.68% -52.32% 69.32% -13.79% 1.29% -16.21% - Horiz. % 39.77% 59.07% 123.89% 73.17% 84.87% 83.79% 100.00%
EPS 2.04 3.43 6.39 1.41 2.85 -0.29 5.35 -14.84% YoY % -40.52% -46.32% 353.19% -50.53% 1,082.76% -105.42% - Horiz. % 38.13% 64.11% 119.44% 26.36% 53.27% -5.42% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 0.00 5.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 40.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7200 0.7000 1.3300 1.2100 1.1500 1.0800 1.1100 -6.96% YoY % 2.86% -47.37% 9.92% 5.22% 6.48% -2.70% - Horiz. % 64.86% 63.06% 119.82% 109.01% 103.60% 97.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 274,500 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 22.39 33.26 34.94 20.68 24.02 23.97 28.65 -4.02% YoY % -32.68% -4.81% 68.96% -13.91% 0.21% -16.34% - Horiz. % 78.15% 116.09% 121.95% 72.18% 83.84% 83.66% 100.00%
EPS 1.99 3.36 3.13 0.69 1.40 -0.14 2.67 -4.78% YoY % -40.77% 7.35% 353.62% -50.71% 1,100.00% -105.24% - Horiz. % 74.53% 125.84% 117.23% 25.84% 52.43% -5.24% 100.00%
DPS 0.00 1.96 0.00 0.00 0.00 0.00 2.49 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 78.71% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.7049 0.6853 0.6523 0.5947 0.5659 0.5372 0.5530 4.13% YoY % 2.86% 5.06% 9.69% 5.09% 5.34% -2.86% - Horiz. % 127.47% 123.92% 117.96% 107.54% 102.33% 97.14% 100.00%
Price Multiplier on Financial Quarter End Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 0.7000 0.7350 1.7000 0.8000 0.9350 0.9000 1.3400 -
P/RPS 3.06 2.16 2.39 1.90 1.92 1.87 2.33 4.65% YoY % 41.67% -9.62% 25.79% -1.04% 2.67% -19.74% - Horiz. % 131.33% 92.70% 102.58% 81.55% 82.40% 80.26% 100.00%
P/EPS 34.39 21.40 26.62 56.78 32.80 -313.46 25.05 5.42% YoY % 60.70% -19.61% -53.12% 73.11% 110.46% -1,351.34% - Horiz. % 137.29% 85.43% 106.27% 226.67% 130.94% -1,251.34% 100.00%
EY 2.91 4.67 3.76 1.76 3.05 -0.32 3.99 -5.12% YoY % -37.69% 24.20% 113.64% -42.30% 1,053.12% -108.02% - Horiz. % 72.93% 117.04% 94.24% 44.11% 76.44% -8.02% 100.00%
DY 0.00 2.72 0.00 0.00 0.00 0.00 3.73 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 72.92% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.97 1.05 1.28 0.66 0.81 0.83 1.21 -3.62% YoY % -7.62% -17.97% 93.94% -18.52% -2.41% -31.40% - Horiz. % 80.17% 86.78% 105.79% 54.55% 66.94% 68.60% 100.00%
Price Multiplier on Announcement Date 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 23/06/23 16/06/22 - 18/06/20 20/06/19 28/06/18 23/06/17 -
Price 0.6900 0.6750 1.6600 0.8450 1.0500 0.8650 1.3600 -
P/RPS 3.02 1.99 2.33 2.01 2.15 1.79 2.36 4.19% YoY % 51.76% -14.59% 15.92% -6.51% 20.11% -24.15% - Horiz. % 127.97% 84.32% 98.73% 85.17% 91.10% 75.85% 100.00%
P/EPS 33.90 19.65 25.99 59.97 36.83 -301.27 25.42 4.91% YoY % 72.52% -24.39% -56.66% 62.83% 112.22% -1,285.17% - Horiz. % 133.36% 77.30% 102.24% 235.92% 144.89% -1,185.17% 100.00%
EY 2.95 5.09 3.85 1.67 2.72 -0.33 3.93 -4.67% YoY % -42.04% 32.21% 130.54% -38.60% 924.24% -108.40% - Horiz. % 75.06% 129.52% 97.96% 42.49% 69.21% -8.40% 100.00%
DY 0.00 2.96 0.00 0.00 0.00 0.00 3.68 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 80.43% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.96 0.96 1.25 0.70 0.91 0.80 1.23 -4.04% YoY % 0.00% -23.20% 78.57% -23.08% 13.75% -34.96% - Horiz. % 78.05% 78.05% 101.63% 56.91% 73.98% 65.04% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment