[JCY] QoQ Annualized Quarter Result on 31-Mar-2011 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 32.92%
YoY- -86.07%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 2,236,136 1,671,255 1,642,004 1,672,672 1,755,616 2,044,648 2,078,237 4.98%
PBT 650,336 13,844 -15,621 40,152 30,220 184,292 266,621 80.90%
Tax -528 -378 -226 -212 -172 -7,905 -1,362 -46.74%
NP 649,808 13,466 -15,848 39,940 30,048 176,387 265,258 81.42%
-
NP to SH 649,808 13,466 -15,848 39,940 30,048 176,387 265,258 81.42%
-
Tax Rate 0.08% 2.73% - 0.53% 0.57% 4.29% 0.51% -
Total Cost 1,586,328 1,657,789 1,657,852 1,632,732 1,725,568 1,868,261 1,812,978 -8.49%
-
Net Worth 1,047,958 887,323 851,693 877,864 876,264 879,073 908,027 9.99%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 163,679 - - - - 79,915 106,594 32.99%
Div Payout % 25.19% - - - - 45.31% 40.19% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,047,958 887,323 851,693 877,864 876,264 879,073 908,027 9.99%
NOSH 2,045,994 2,049,718 2,049,310 2,037,755 2,030,270 2,043,881 2,044,645 0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 29.06% 0.81% -0.97% 2.39% 1.71% 8.63% 12.76% -
ROE 62.01% 1.52% -1.86% 4.55% 3.43% 20.07% 29.21% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 109.29 81.54 80.12 82.08 86.47 100.04 101.64 4.94%
EPS 31.76 0.66 -0.77 1.96 1.48 8.63 12.97 81.37%
DPS 8.00 0.00 0.00 0.00 0.00 3.91 5.21 32.99%
NAPS 0.5122 0.4329 0.4156 0.4308 0.4316 0.4301 0.4441 9.94%
Adjusted Per Share Value based on latest NOSH - 2,042,295
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 104.27 77.93 76.57 78.00 81.87 95.34 96.91 4.98%
EPS 30.30 0.63 -0.74 1.86 1.40 8.23 12.37 81.41%
DPS 7.63 0.00 0.00 0.00 0.00 3.73 4.97 32.97%
NAPS 0.4887 0.4138 0.3971 0.4094 0.4086 0.4099 0.4234 10.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.54 0.415 0.60 0.75 0.81 1.00 1.47 -
P/RPS 0.49 0.51 0.75 0.91 0.94 1.00 1.45 -51.38%
P/EPS 1.70 63.17 -77.59 38.27 54.73 11.59 11.33 -71.66%
EY 58.81 1.58 -1.29 2.61 1.83 8.63 8.83 252.77%
DY 14.81 0.00 0.00 0.00 0.00 3.91 3.55 158.47%
P/NAPS 1.05 0.96 1.44 1.74 1.88 2.33 3.31 -53.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 08/02/12 29/11/11 22/08/11 18/05/11 25/02/11 30/11/10 20/08/10 -
Price 0.54 0.54 0.47 0.65 0.65 0.89 1.17 -
P/RPS 0.49 0.66 0.59 0.79 0.75 0.89 1.15 -43.28%
P/EPS 1.70 82.20 -60.78 33.16 43.92 10.31 9.02 -67.02%
EY 58.81 1.22 -1.65 3.02 2.28 9.70 11.09 203.17%
DY 14.81 0.00 0.00 0.00 0.00 4.39 4.46 122.09%
P/NAPS 1.05 1.25 1.13 1.51 1.51 2.07 2.63 -45.68%

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