T-O (am): 0.000 (08:59:00)
Last updated: 10:12
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 12 Dec 25 | Q1 Oct 2025 | 1 | 31 Jul 2026 | 37.76 | -0.26 | -0.09 | -0.2% | 0.00 | -0.03 | 17.4% | 21.8% | 96.6% | 103.4% | ||||||||
| 30 Sep 25 | Q4 Jul 2025 | 4 | 31 Jul 2025 | 32.17 | -2.51 | -2.56 | -8.0% | 0.00 | -0.95 | 12.7% | 24.8% | 15.4% | 302.8% | ||||||||
| 17 Jun 25 | Q3 Apr 2025 | 3 | 31 Jul 2025 | 36.85 | -2.25 | -2.22 | -6.0% | 1.50 | -0.83 | 20.6% | 24.2% | 162.4% | 164.0% | ||||||||
| 20 Mar 25 | Q2 Jan 2025 | 2 | 31 Jul 2025 | 46.38 | 5.04 | 3.56 | 7.7% | 0.00 | 1.32 | 3.9% | 19.9% | 38.0% | 32.5% | ||||||||
| 12 Dec 24 | Q1 Oct 2024 | 1 | 31 Jul 2025 | 48.27 | 3.60 | 2.58 | 5.3% | 0.00 | 0.96 | 12.9% | 6.9% | 104.1% | 44.1% | ||||||||
| 30 Sep 24 | Q4 Jul 2024 | 4 | 31 Jul 2024 | 42.75 | 1.15 | 1.26 | 3.0% | 2.00 | 0.47 | 12.1% | 1.3% | 63.6% | 37.7% | ||||||||
| 27 Jun 24 | Q3 Apr 2024 | 3 | 31 Jul 2024 | 48.62 | 4.84 | 3.47 | 7.1% | 0.00 | 1.29 | 16.0% | 20.9% | 34.2% | 36.6% | ||||||||
| 21 Mar 24 | Q2 Jan 2024 | 2 | 31 Jul 2024 | 57.87 | 7.33 | 5.28 | 9.1% | 2.00 | 1.96 | 28.1% | 4.0% | 14.2% | 127.1% | ||||||||
| 14 Dec 23 | Q1 Oct 2023 | 1 | 31 Jul 2024 | 45.16 | 6.50 | 4.62 | 10.2% | 0.00 | 1.72 | 7.0% | 23.2% | 127.7% | 55.2% | ||||||||
| 29 Sep 23 | Q4 Jul 2023 | 4 | 31 Jul 2023 | 42.22 | 1.99 | 2.03 | 4.8% | 4.00 | 0.76 | 31.3% | 29.8% | 62.9% | 46.3% | ||||||||
| 23 Jun 23 | Q3 Apr 2023 | 3 | 31 Jul 2023 | 61.47 | 7.31 | 5.47 | 8.9% | 0.00 | 2.04 | 2.0% | 32.7% | 135.4% | 40.7% | ||||||||
| 22 Mar 23 | Q2 Jan 2023 | 2 | 31 Jul 2023 | 60.26 | 4.45 | 2.32 | 3.9% | 2.00 | 0.86 | 2.5% | 33.9% | 77.5% | 57.4% | ||||||||
| 13 Dec 22 | Q1 Oct 2022 | 1 | 31 Jul 2023 | 58.78 | 12.08 | 10.32 | 17.6% | 0.00 | 3.84 | 2.3% | 6.8% | 172.9% | 244.7% | ||||||||
| 29 Sep 22 | Q4 Jul 2022 | 4 | 31 Jul 2022 | 60.15 | 5.03 | 3.78 | 6.3% | 4.00 | 1.41 | 34.1% | 19.7% | 59.0% | 264.3% | ||||||||
| 16 Jun 22 | Q3 Apr 2022 | 3 | 31 Jul 2022 | 91.30 | 13.68 | 9.23 | 10.1% | 2.00 | 3.43 | 0.2% | 4.8% | 69.0% | 7.3% | ||||||||
| 25 Mar 22 | Q2 Jan 2022 | 2 | 31 Jul 2022 | 91.14 | 7.68 | 5.46 | 6.0% | 0.00 | 2.03 | 44.6% | 8.6% | 82.4% | 46.0% | ||||||||
| 09 Dec 21 | Q1 Oct 2021 | 1 | 31 Jul 2022 | 63.03 | 3.81 | 2.99 | 4.8% | 0.00 | 2.23 | 25.4% | 41.2% | 230.1% | 75.7% | ||||||||
| 29 Sep 21 | Q4 Jul 2021 | 4 | 31 Jul 2021 | 50.26 | -2.06 | -2.30 | -4.6% | 5.50 | -1.71 | 47.6% | 42.6% | 126.8% | 145.5% | ||||||||
| 29 Jun 21 | Q3 Apr 2021 | 3 | 31 Jul 2021 | 95.91 | 11.06 | 8.60 | 9.0% | 0.00 | 6.39 | 3.8% | 68.9% | 14.9% | 352.3% | ||||||||
| 19 Mar 21 | Q2 Jan 2021 | 2 | 31 Jul 2021 | 99.71 | 12.96 | 10.11 | 10.1% | 5.00 | 7.51 | 7.0% | 12.4% | 18.1% | 88.0% | ||||||||
| 11 Dec 20 | Q1 Oct 2020 | 1 | 31 Jul 2021 | 107.21 | 16.04 | 12.34 | 11.5% | 0.00 | 9.15 | 22.4% | 40.5% | 143.9% | 143.6% | ||||||||
| 29 Sep 20 | Q4 Jul 2020 | 4 | 31 Jul 2020 | 87.56 | 6.96 | 5.06 | 5.8% | 6.50 | 3.75 | 54.2% | 8.7% | 166.1% | 8.3% | ||||||||
| 18 Jun 20 | Q3 Apr 2020 | 3 | 31 Jul 2020 | 56.77 | 3.32 | 1.90 | 3.4% | 0.00 | 1.41 | 36.0% | 13.9% | 64.6% | 50.6% | ||||||||
| 19 Mar 20 | Q2 Jan 2020 | 2 | 31 Jul 2020 | 88.68 | 7.54 | 5.38 | 6.1% | 0.00 | 3.98 | 16.2% | 6.7% | 6.1% | 8.6% | ||||||||
| 13 Dec 19 | Q1 Oct 2019 | 1 | 31 Jul 2020 | 76.33 | 7.11 | 5.07 | 6.6% | 0.00 | 3.75 | 5.2% | 17.4% | 8.5% | 20.2% | ||||||||
| 30 Sep 19 | Q4 Jul 2019 | 4 | 31 Jul 2019 | 80.54 | 6.94 | 4.67 | 5.8% | 7.00 | 3.46 | 22.2% | 5.0% | 21.2% | 0.5% | ||||||||
| 20 Jun 19 | Q3 Apr 2019 | 3 | 31 Jul 2019 | 65.93 | 5.16 | 3.85 | 5.8% | 0.00 | 2.85 | 20.7% | 0.2% | 22.2% | 1082.4% | ||||||||
| 19 Mar 19 | Q2 Jan 2019 | 2 | 31 Jul 2019 | 83.13 | 9.45 | 4.95 | 6.0% | 3.00 | 3.67 | 10.0% | 9.8% | 22.0% | 2171.1% | ||||||||
| 12 Dec 18 | Q1 Oct 2018 | 1 | 31 Jul 2019 | 92.35 | 9.61 | 6.35 | 6.9% | 0.00 | 4.69 | 20.4% | 13.0% | 36.6% | 9.1% | ||||||||
| 27 Sep 18 | Q4 Jul 2018 | 4 | 31 Jul 2018 | 76.69 | 7.23 | 4.65 | 6.1% | 5.00 | 3.40 | 16.6% | 4.8% | 1285.2% | 36.9% | ||||||||
| 28 Jun 18 | Q3 Apr 2018 | 3 | 31 Jul 2018 | 65.80 | 0.19 | -0.39 | -0.6% | 0.00 | -0.29 | 13.1% | 16.3% | 279.8% | 105.4% | ||||||||
| 23 Mar 18 | Q2 Jan 2018 | 2 | 31 Jul 2018 | 75.74 | 1.45 | 0.22 | 0.3% | 0.00 | 0.16 | 7.3% | 4.8% | 96.2% | 95.3% | ||||||||
| 14 Dec 17 | Q1 Oct 2017 | 1 | 31 Jul 2018 | 81.71 | 8.76 | 5.82 | 7.1% | 0.00 | 4.25 | 1.4% | 10.3% | 21.0% | 6.4% | ||||||||
| 28 Sep 17 | Q4 Jul 2017 | 4 | 31 Jul 2017 | 80.54 | 8.24 | 7.36 | 9.1% | 6.00 | 5.38 | 2.4% | 18.2% | 0.6% | 42.2% | ||||||||
| 23 Jun 17 | Q3 Apr 2017 | 3 | 31 Jul 2017 | 78.64 | 9.98 | 7.32 | 9.3% | 5.00 | 5.35 | 1.1% | 13.8% | 58.2% | 66.1% | ||||||||
| 27 Mar 17 | Q2 Jan 2017 | 2 | 31 Jul 2017 | 79.56 | 6.93 | 4.62 | 5.8% | 0.00 | 3.38 | 7.4% | 5.4% | 15.3% | 24.3% | ||||||||
| 16 Dec 16 | Q1 Oct 2016 | 1 | 31 Jul 2017 | 74.09 | 7.88 | 5.46 | 7.4% | 0.00 | 3.99 | 8.7% | 3.4% | 5.5% | 0.1% | ||||||||
| 29 Sep 16 | Q4 Jul 2016 | 4 | 31 Jul 2016 | 68.14 | 5.06 | 5.18 | 7.6% | 10.00 | 3.79 | 1.4% | 1.7% | 17.5% | 184.3% | ||||||||
| 24 Jun 16 | Q3 Apr 2016 | 3 | 31 Jul 2016 | 69.12 | 5.96 | 4.41 | 6.4% | 0.00 | 3.22 | 8.4% | 16.0% | 27.9% | 10.3% | ||||||||
| 24 Mar 16 | Q2 Jan 2016 | 2 | 31 Jul 2016 | 75.48 | 8.80 | 6.11 | 8.1% | 0.00 | 4.47 | 1.6% | 37.9% | 11.9% | 497.0% | ||||||||
| 14 Dec 15 | Q1 Oct 2015 | 1 | 31 Jul 2016 | 76.69 | 6.26 | 5.46 | 7.1% | 0.00 | 3.99 | 10.7% | 19.3% | 199.6% | 371.9% | ||||||||
| 29 Sep 15 | Q4 Jul 2015 | 4 | 31 Jul 2015 | 69.30 | 3.03 | 1.82 | 2.6% | 4.00 | 1.33 | 16.3% | 15.6% | 54.4% | 6.7% | ||||||||
| 25 Jun 15 | Q3 Apr 2015 | 3 | 31 Jul 2015 | 59.61 | 6.52 | 3.99 | 6.7% | 0.00 | 2.92 | 8.9% | 8.9% | 290.2% | 83.8% | ||||||||
| 27 Mar 15 | 31/01/15 | 2 | 31/07/15 | 54.73 | 1.32 | 1.02 | 1.9% | 0.00 | 0.75 | 14.8% | 14.3% | 11.5% | 58.8% |
| EPS | -0.48 sen |
| Trailing PE (Sector Median: 12.7) | 0.0 |
| PEG | 0.0 |
| Altman Z | 1.7 |
| Beaver | -0.067 |
| Current Ratio | 3.27 |
| Debt-Equity (DE) Ratio | 0.3 |
| FCF Yield | -12.86 % |
| Revenue QoQ | 17.4 % |
| Revenue YoY | -21.76% |
| Profit QoQ | 96.61 % |
| Profit YoY | -103.37 % |
| Profit Margin (Sector Median: 2.5) | -0.86 % |
| ROE (ROIC: -0.67) | -0.72 % |
| Dividend Per Share (DPS) | 1.5 sen |
| Dividend Yield (DY) | 4.55 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.7) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.5) | |
| ROE (ROIC: -0.24) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.68 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 0.47 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 20.17 |
| Expected Revenue (M) | 240.94 |
| Expected Growth (%) | 4.0 |
ENCIK ASGARI BIN MOHD FUAD STEPHENS added 50000.0 units announced on 04 Feb 2021 at ~RM1.56
ENCIK ASGARI BIN MOHD FUAD STEPHENS added 50000.0 units announced on 03 Feb 2021 at ~RM1.51
ENCIK ASGARI BIN MOHD FUAD STEPHENS added 65000.0 units announced on 07 Sep 2020 at ~RM1.03
ENCIK ASGARI BIN MOHD FUAD STEPHENS added 35000.0 units announced on 04 Sep 2020 at ~RM0.98
ENCIK ASGARI BIN MOHD FUAD STEPHENS added 50000.0 units announced on 28 Aug 2020 at ~RM0.98
ENCIK ASGARI BIN MOHD FUAD STEPHENS added 50000.0 units announced on 27 Aug 2020 at ~RM0.975
Market Cap: 90 M.
Market Cap Class: Micro caps
Number of Shares: 274 M.
Adjusted Float: 54.4%.
Stock highly correlated with
BAUTO (93%)
LIIHEN (91%)
CHOOBEE (90%)
HAPSENG (90%)
Jaycorp Berhad is specializes in the manufacturing and sale of rubber wood furniture, primarily in Malaysia. Its product range includes chairs, sideboards, bars, magazine racks, nesting tables, coffee tables, computer desks, study desks, and futon beds. The company utilizes materials such as wood, metal, and medium-density fiberboard in its offerings. Additionally, Jaycorp is engaged in converting corrugated boards into carton boxes, pressure treating and kiln-drying rubber wood, trading construction materials, renting properties, and providing transportation services. Previously known as Yeo Aik Resources Berhad, the company is headquartered in Sungai Rambai, Malacca, Malaysia.
Sectors: Consumer Products, Furniture, Packaging, Household Goods, Consumer Products & Services, Work-from-Home (WFH), Penny Stocks
Code: 7152
Website: http://www.jaycorp.com.my/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 25-Oct-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Jawala Corp Sdn Bhd | 23.07% | 20.9 |
| Central Glamour Sdn Bhd | 22.53% | 20.41 |
| Credit Suisse | 3.72% | 3.37 |
| Ncct Resources Sdn Bhd | 3.62% | 3.28 |
| Tan Siew Booy | 2.64% | 2.39 |
| Lim Poh Teot | 2.44% | 2.21 |
| Lim Pei Tiam @ Liam Ahat Kiat | 2.23% | 2.02 |
| Sim Peck Ling | 1.71% | 1.55 |
| Chuah Swee Huat | 1.65% | 1.49 |
| Yeo Ayk Ke | 1.19% | 1.08 |
| Ong Chee Joon | 0.88% | 0.8 |
| Young Chuan Kim | 0.75% | 0.68 |
| Siah Lee Chu | 0.57% | 0.52 |
| Yeo Aik Tan | 0.53% | 0.48 |
| Quality Furniture Sdn Bhd | 0.52% | 0.47 |
| Yeh International Services Corp Sdn Bhd | 0.47% | 0.43 |
| Qr Furniture Sdn Bhd | 0.43% | 0.39 |
| Ng Poh Ann | 0.4% | 0.36 |
| Robert Tan | 0.38% | 0.34 |
| Lim Pay Kaon | 0.37% | 0.34 |
| Ng Poh Suan | 0.36% | 0.33 |
| Chia Lai Joo | 0.34% | 0.31 |
| Yeo Yek Meng | 0.33% | 0.3 |
| Solid Arch Sdn Bhd | 0.29% | 0.26 |
| Ng Poh Hee | 0.28% | 0.25 |
| Kam Kit Engineering Sdn Bhd | 0.27% | 0.24 |
| Cheong Yuen Lai | 0.22% | 0.2 |
| Ou Yang Song Seng | 0.22% | 0.2 |
| Tan Ying Tian | 0.22% | 0.2 |