[JAYCORP] YoY Quarter Result on 2022-10-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 45,157 58,777 63,031 107,211 76,330 92,351 81,714 -9.41% YoY % -23.17% -6.75% -41.21% 40.46% -17.35% 13.02% - Horiz. % 55.26% 71.93% 77.14% 131.20% 93.41% 113.02% 100.00%
PBT 6,498 12,585 3,807 16,039 7,107 9,611 8,757 -4.85% YoY % -48.37% 230.58% -76.26% 125.68% -26.05% 9.75% - Horiz. % 74.20% 143.71% 43.47% 183.16% 81.16% 109.75% 100.00%
Tax -1,512 -1,743 -1,069 -3,306 -2,261 -2,229 -1,858 -3.37% YoY % 13.25% -63.05% 67.66% -46.22% -1.44% -19.97% - Horiz. % 81.38% 93.81% 57.53% 177.93% 121.69% 119.97% 100.00%
NP 4,986 10,842 2,738 12,733 4,846 7,382 6,899 -5.27% YoY % -54.01% 295.98% -78.50% 162.75% -34.35% 7.00% - Horiz. % 72.27% 157.15% 39.69% 184.56% 70.24% 107.00% 100.00%
NP to SH 4,619 10,316 2,993 12,338 5,065 6,346 5,815 -3.76% YoY % -55.22% 244.67% -75.74% 143.59% -20.19% 9.13% - Horiz. % 79.43% 177.40% 51.47% 212.18% 87.10% 109.13% 100.00%
Tax Rate 23.27 % 13.85 % 28.08 % 20.61 % 31.81 % 23.19 % 21.22 % 1.55% YoY % 68.01% -50.68% 36.24% -35.21% 37.17% 9.28% - Horiz. % 109.66% 65.27% 132.33% 97.13% 149.91% 109.28% 100.00%
Total Cost 40,171 47,935 60,293 94,478 71,484 84,969 74,815 -9.84% YoY % -16.20% -20.50% -36.18% 32.17% -15.87% 13.57% - Horiz. % 53.69% 64.07% 80.59% 126.28% 95.55% 113.57% 100.00%
Net Worth 196,175 196,175 180,051 176,640 165,950 158,172 157,259 3.75% YoY % 0.00% 8.95% 1.93% 6.44% 4.92% 0.58% - Horiz. % 124.75% 124.75% 114.49% 112.32% 105.53% 100.58% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 196,175 196,175 180,051 176,640 165,950 158,172 157,259 3.75% YoY % 0.00% 8.95% 1.93% 6.44% 4.92% 0.58% - Horiz. % 124.75% 124.75% 114.49% 112.32% 105.53% 100.58% 100.00%
NOSH 268,733 268,733 134,367 134,840 134,919 135,190 136,747 11.91% YoY % 0.00% 100.00% -0.35% -0.06% -0.20% -1.14% - Horiz. % 196.52% 196.52% 98.26% 98.61% 98.66% 98.86% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 11.04 % 18.45 % 4.34 % 11.88 % 6.35 % 7.99 % 8.44 % 4.58% YoY % -40.16% 325.12% -63.47% 87.09% -20.53% -5.33% - Horiz. % 130.81% 218.60% 51.42% 140.76% 75.24% 94.67% 100.00%
ROE 2.35 % 5.26 % 1.66 % 6.98 % 3.05 % 4.01 % 3.70 % -7.28% YoY % -55.32% 216.87% -76.22% 128.85% -23.94% 8.38% - Horiz. % 63.51% 142.16% 44.86% 188.65% 82.43% 108.38% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 16.80 21.87 46.91 79.51 56.57 68.31 59.76 -19.05% YoY % -23.18% -53.38% -41.00% 40.55% -17.19% 14.31% - Horiz. % 28.11% 36.60% 78.50% 133.05% 94.66% 114.31% 100.00%
EPS 1.72 3.84 2.23 9.15 3.75 4.69 4.25 -13.99% YoY % -55.21% 72.20% -75.63% 144.00% -20.04% 10.35% - Horiz. % 40.47% 90.35% 52.47% 215.29% 88.24% 110.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7300 0.7300 1.3400 1.3100 1.2300 1.1700 1.1500 -7.29% YoY % 0.00% -45.52% 2.29% 6.50% 5.13% 1.74% - Horiz. % 63.48% 63.48% 116.52% 113.91% 106.96% 101.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 274,500 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 16.45 21.41 22.96 39.06 27.81 33.64 29.77 -9.41% YoY % -23.17% -6.75% -41.22% 40.45% -17.33% 13.00% - Horiz. % 55.26% 71.92% 77.12% 131.21% 93.42% 113.00% 100.00%
EPS 1.68 3.76 1.09 4.49 1.85 2.31 2.12 -3.80% YoY % -55.32% 244.95% -75.72% 142.70% -19.91% 8.96% - Horiz. % 79.25% 177.36% 51.42% 211.79% 87.26% 108.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.7147 0.7147 0.6559 0.6435 0.6046 0.5762 0.5729 3.75% YoY % 0.00% 8.96% 1.93% 6.43% 4.93% 0.58% - Horiz. % 124.75% 124.75% 114.49% 112.32% 105.53% 100.58% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 0.7500 0.7150 1.6900 1.2500 1.1100 0.8650 1.5100 -
P/RPS 4.46 3.27 3.60 1.57 1.96 1.27 2.53 9.90% YoY % 36.39% -9.17% 129.30% -19.90% 54.33% -49.80% - Horiz. % 176.28% 129.25% 142.29% 62.06% 77.47% 50.20% 100.00%
P/EPS 43.63 18.63 75.87 13.66 29.57 18.43 35.51 3.49% YoY % 134.19% -75.44% 455.42% -53.80% 60.44% -48.10% - Horiz. % 122.87% 52.46% 213.66% 38.47% 83.27% 51.90% 100.00%
EY 2.29 5.37 1.32 7.32 3.38 5.43 2.82 -3.41% YoY % -57.36% 306.82% -81.97% 116.57% -37.75% 92.55% - Horiz. % 81.21% 190.43% 46.81% 259.57% 119.86% 192.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.03 0.98 1.26 0.95 0.90 0.74 1.31 -3.93% YoY % 5.10% -22.22% 32.63% 5.56% 21.62% -43.51% - Horiz. % 78.63% 74.81% 96.18% 72.52% 68.70% 56.49% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 14/12/23 13/12/22 09/12/21 11/12/20 13/12/19 12/12/18 14/12/17 -
Price 0.7100 0.7500 1.6300 1.5100 1.2200 0.8950 1.5000 -
P/RPS 4.23 3.43 3.47 1.90 2.16 1.31 2.51 9.08% YoY % 23.32% -1.15% 82.63% -12.04% 64.89% -47.81% - Horiz. % 168.53% 136.65% 138.25% 75.70% 86.06% 52.19% 100.00%
P/EPS 41.31 19.54 73.18 16.50 32.50 19.07 35.27 2.67% YoY % 111.41% -73.30% 343.52% -49.23% 70.42% -45.93% - Horiz. % 117.13% 55.40% 207.49% 46.78% 92.15% 54.07% 100.00%
EY 2.42 5.12 1.37 6.06 3.08 5.24 2.83 -2.57% YoY % -52.73% 273.72% -77.39% 96.75% -41.22% 85.16% - Horiz. % 85.51% 180.92% 48.41% 214.13% 108.83% 185.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.97 1.03 1.22 1.15 0.99 0.76 1.30 -4.76% YoY % -5.83% -15.57% 6.09% 16.16% 30.26% -41.54% - Horiz. % 74.62% 79.23% 93.85% 88.46% 76.15% 58.46% 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
JCB - Q12023 Report (Part 1).pdf 
