[JCY] QoQ Cumulative Quarter Result on 30-Jun-2013 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- -27.58%
YoY- -113.77%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 952,134 476,813 1,594,292 1,179,938 778,248 376,824 2,241,289 -43.51%
PBT 69,562 30,856 -55,249 -57,649 -45,218 -25,093 428,756 -70.28%
Tax -1,207 -603 -6,362 -1,686 -1,290 -636 -1,460 -11.92%
NP 68,355 30,253 -61,611 -59,335 -46,508 -25,729 427,296 -70.56%
-
NP to SH 68,355 30,253 -61,611 -59,335 -46,508 -25,729 427,296 -70.56%
-
Tax Rate 1.74% 1.95% - - - - 0.34% -
Total Cost 883,779 446,560 1,655,903 1,239,273 824,756 402,553 1,813,993 -38.11%
-
Net Worth 1,119,237 1,107,990 1,071,707 1,064,778 1,069,887 1,082,846 1,136,675 -1.02%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 20,283 - 20,266 20,320 20,309 20,259 163,491 -75.15%
Div Payout % 29.67% - 0.00% 0.00% 0.00% 0.00% 38.26% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 1,119,237 1,107,990 1,071,707 1,064,778 1,069,887 1,082,846 1,136,675 -1.02%
NOSH 2,028,338 2,030,402 2,026,677 2,032,020 2,030,917 2,025,905 2,043,645 -0.50%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.18% 6.34% -3.86% -5.03% -5.98% -6.83% 19.06% -
ROE 6.11% 2.73% -5.75% -5.57% -4.35% -2.38% 37.59% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 46.94 23.48 78.67 58.07 38.32 18.60 109.67 -43.23%
EPS 3.37 1.49 -3.04 -2.92 -2.29 -1.27 20.91 -70.41%
DPS 1.00 0.00 1.00 1.00 1.00 1.00 8.00 -75.03%
NAPS 0.5518 0.5457 0.5288 0.524 0.5268 0.5345 0.5562 -0.52%
Adjusted Per Share Value based on latest NOSH - 2,036,031
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 44.33 22.20 74.23 54.94 36.24 17.55 104.36 -43.52%
EPS 3.18 1.41 -2.87 -2.76 -2.17 -1.20 19.90 -70.58%
DPS 0.94 0.00 0.94 0.95 0.95 0.94 7.61 -75.22%
NAPS 0.5211 0.5159 0.499 0.4958 0.4981 0.5042 0.5292 -1.02%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.725 0.635 0.63 0.67 0.525 0.62 0.78 -
P/RPS 1.54 2.70 0.80 1.15 1.37 3.33 0.71 67.64%
P/EPS 21.51 42.62 -20.72 -22.95 -22.93 -48.82 3.73 221.92%
EY 4.65 2.35 -4.83 -4.36 -4.36 -2.05 26.81 -68.93%
DY 1.38 0.00 1.59 1.49 1.90 1.61 10.26 -73.78%
P/NAPS 1.31 1.16 1.19 1.28 1.00 1.16 1.40 -4.33%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 19/05/14 20/02/14 21/11/13 19/08/13 22/05/13 21/02/13 21/11/12 -
Price 0.745 0.745 0.585 0.675 0.65 0.59 0.85 -
P/RPS 1.59 3.17 0.74 1.16 1.70 3.17 0.78 60.83%
P/EPS 22.11 50.00 -19.24 -23.12 -28.38 -46.46 4.07 209.34%
EY 4.52 2.00 -5.20 -4.33 -3.52 -2.15 24.60 -67.71%
DY 1.34 0.00 1.71 1.48 1.54 1.69 9.41 -72.76%
P/NAPS 1.35 1.37 1.11 1.29 1.23 1.10 1.53 -8.01%

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