[JCY] QoQ Annualized Quarter Result on 30-Jun-2012 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -11.79%
YoY- 3723.98%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,556,496 1,507,296 2,241,289 2,278,341 2,271,236 2,236,136 1,671,255 -4.62%
PBT -90,436 -100,372 428,756 574,909 652,084 650,336 13,844 -
Tax -2,580 -2,544 -1,460 -581 -996 -528 -378 259.39%
NP -93,016 -102,916 427,296 574,328 651,088 649,808 13,466 -
-
NP to SH -93,016 -102,916 427,296 574,328 651,088 649,808 13,466 -
-
Tax Rate - - 0.34% 0.10% 0.15% 0.08% 2.73% -
Total Cost 1,649,512 1,610,212 1,813,993 1,704,013 1,620,148 1,586,328 1,657,789 -0.33%
-
Net Worth 1,069,887 1,082,846 1,136,675 1,277,518 1,199,932 1,047,958 887,323 13.27%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 40,618 81,036 163,491 136,290 204,487 163,679 - -
Div Payout % 0.00% 0.00% 38.26% 23.73% 31.41% 25.19% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,069,887 1,082,846 1,136,675 1,277,518 1,199,932 1,047,958 887,323 13.27%
NOSH 2,030,917 2,025,905 2,043,645 2,044,356 2,044,874 2,045,994 2,049,718 -0.61%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.98% -6.83% 19.06% 25.21% 28.67% 29.06% 0.81% -
ROE -8.69% -9.50% 37.59% 44.96% 54.26% 62.01% 1.52% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 76.64 74.40 109.67 111.45 111.07 109.29 81.54 -4.04%
EPS -4.58 -5.08 20.91 28.09 31.84 31.76 0.66 -
DPS 2.00 4.00 8.00 6.67 10.00 8.00 0.00 -
NAPS 0.5268 0.5345 0.5562 0.6249 0.5868 0.5122 0.4329 13.96%
Adjusted Per Share Value based on latest NOSH - 2,046,731
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 72.58 70.29 104.51 106.24 105.91 104.27 77.93 -4.62%
EPS -4.34 -4.80 19.93 26.78 30.36 30.30 0.63 -
DPS 1.89 3.78 7.62 6.36 9.54 7.63 0.00 -
NAPS 0.4989 0.5049 0.53 0.5957 0.5595 0.4887 0.4138 13.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.525 0.62 0.78 1.54 0.54 0.54 0.415 -
P/RPS 0.69 0.83 0.71 1.38 0.49 0.49 0.51 22.30%
P/EPS -11.46 -12.20 3.73 5.48 1.70 1.70 63.17 -
EY -8.72 -8.19 26.81 18.24 58.96 58.81 1.58 -
DY 3.81 6.45 10.26 4.33 18.52 14.81 0.00 -
P/NAPS 1.00 1.16 1.40 2.46 0.92 1.05 0.96 2.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 21/02/13 21/11/12 16/08/12 17/05/12 08/02/12 29/11/11 -
Price 0.65 0.59 0.85 1.47 0.54 0.54 0.54 -
P/RPS 0.85 0.79 0.78 1.32 0.49 0.49 0.66 18.35%
P/EPS -14.19 -11.61 4.07 5.23 1.70 1.70 82.20 -
EY -7.05 -8.61 24.60 19.11 58.96 58.81 1.22 -
DY 3.08 6.78 9.41 4.54 18.52 14.81 0.00 -
P/NAPS 1.23 1.10 1.53 2.35 0.92 1.05 1.25 -1.06%

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