[JCY] QoQ Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 13.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 2,155,778 2,112,808 1,758,077 1,675,814 1,552,384 1,719,168 19.90%
PBT 288,034 311,152 205,911 178,505 156,930 96,100 141.22%
Tax -1,344 -1,288 1,368 -133 -126 -100 703.89%
NP 286,690 309,864 207,279 178,372 156,804 96,000 140.52%
-
NP to SH 286,690 309,864 207,279 178,372 156,804 96,000 140.52%
-
Tax Rate 0.47% 0.41% -0.66% 0.07% 0.08% 0.10% -
Total Cost 1,869,088 1,802,944 1,550,798 1,497,442 1,395,580 1,623,168 11.98%
-
Net Worth 936,343 832,759 802,337 0 0 0 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 159,908 - 231,400 - - - -
Div Payout % 55.78% - 111.64% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 936,343 832,759 802,337 0 0 0 -
NOSH 2,044,864 1,936,650 2,044,171 2,045,550 2,047,049 2,400,000 -12.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 13.30% 14.67% 11.79% 10.64% 10.10% 5.58% -
ROE 30.62% 37.21% 25.83% 0.00% 0.00% 0.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 105.42 109.10 86.00 81.92 75.84 71.63 36.34%
EPS 14.02 16.00 10.14 8.72 7.66 4.00 173.49%
DPS 7.82 0.00 11.32 0.00 0.00 0.00 -
NAPS 0.4579 0.43 0.3925 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,043,431
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 100.47 98.47 81.94 78.10 72.35 80.12 19.90%
EPS 13.36 14.44 9.66 8.31 7.31 4.47 140.68%
DPS 7.45 0.00 10.78 0.00 0.00 0.00 -
NAPS 0.4364 0.3881 0.3739 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 31/03/10 - - - - - -
Price 1.79 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.70 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.77 0.00 0.00 0.00 0.00 0.00 -
EY 7.83 0.00 0.00 0.00 0.00 0.00 -
DY 4.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.91 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/05/10 23/02/10 - - - - -
Price 1.63 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.55 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.63 0.00 0.00 0.00 0.00 0.00 -
EY 8.60 0.00 0.00 0.00 0.00 0.00 -
DY 4.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.56 0.00 0.00 0.00 0.00 0.00 -

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 ⃤ & 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