[JCY] QoQ Cumulative Quarter Result on 30-Sep-2009 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 54.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 1,558,678 1,077,889 528,202 1,758,077 1,256,861 776,192 429,792 136.60%
PBT 199,966 144,017 77,788 205,911 133,879 78,465 24,025 312.30%
Tax -1,022 -672 -322 1,368 -100 -63 -25 1094.79%
NP 198,944 143,345 77,466 207,279 133,779 78,402 24,000 311.17%
-
NP to SH 198,944 143,345 77,466 207,279 133,779 78,402 24,000 311.17%
-
Tax Rate 0.51% 0.47% 0.41% -0.66% 0.07% 0.08% 0.10% -
Total Cost 1,359,734 934,544 450,736 1,550,798 1,123,082 697,790 405,792 124.42%
-
Net Worth 908,027 936,343 832,759 802,337 0 0 0 -
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 79,945 79,954 - 231,400 - - - -
Div Payout % 40.18% 55.78% - 111.64% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 908,027 936,343 832,759 802,337 0 0 0 -
NOSH 2,044,645 2,044,864 1,936,650 2,044,171 2,045,550 2,047,049 2,400,000 -10.15%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 12.76% 13.30% 14.67% 11.79% 10.64% 10.10% 5.58% -
ROE 21.91% 15.31% 9.30% 25.83% 0.00% 0.00% 0.00% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 76.23 52.71 27.27 86.00 61.44 37.92 17.91 163.33%
EPS 9.73 7.01 4.00 10.14 6.54 3.83 1.00 357.66%
DPS 3.91 3.91 0.00 11.32 0.00 0.00 0.00 -
NAPS 0.4441 0.4579 0.43 0.3925 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,047,325
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 72.57 50.19 24.59 81.85 58.52 36.14 20.01 136.60%
EPS 9.26 6.67 3.61 9.65 6.23 3.65 1.12 310.46%
DPS 3.72 3.72 0.00 10.77 0.00 0.00 0.00 -
NAPS 0.4228 0.4359 0.3877 0.3736 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 - - - - - -
Price 1.47 1.79 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.93 3.40 0.00 0.00 0.00 0.00 0.00 -
P/EPS 15.11 25.53 0.00 0.00 0.00 0.00 0.00 -
EY 6.62 3.92 0.00 0.00 0.00 0.00 0.00 -
DY 2.66 2.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 3.91 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 20/05/10 23/02/10 - - - - -
Price 1.17 1.63 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.53 3.09 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.02 23.25 0.00 0.00 0.00 0.00 0.00 -
EY 8.32 4.30 0.00 0.00 0.00 0.00 0.00 -
DY 3.34 2.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.63 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