[JCY] QoQ Cumulative Quarter Result on 30-Sep-2010 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- -11.34%
YoY- -14.9%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,231,503 836,336 438,904 2,044,648 1,558,678 1,077,889 528,202 76.10%
PBT -11,716 20,076 7,555 184,292 199,966 144,017 77,788 -
Tax -170 -106 -43 -7,905 -1,022 -672 -322 -34.75%
NP -11,886 19,970 7,512 176,387 198,944 143,345 77,466 -
-
NP to SH -11,886 19,970 7,512 176,387 198,944 143,345 77,466 -
-
Tax Rate - 0.53% 0.57% 4.29% 0.51% 0.47% 0.41% -
Total Cost 1,243,389 816,366 431,392 1,868,261 1,359,734 934,544 450,736 97.05%
-
Net Worth 851,693 877,864 876,264 879,073 908,027 936,343 832,759 1.51%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 79,915 79,945 79,954 - -
Div Payout % - - - 45.31% 40.18% 55.78% - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 851,693 877,864 876,264 879,073 908,027 936,343 832,759 1.51%
NOSH 2,049,310 2,037,755 2,030,270 2,043,881 2,044,645 2,044,864 1,936,650 3.85%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -0.97% 2.39% 1.71% 8.63% 12.76% 13.30% 14.67% -
ROE -1.40% 2.27% 0.86% 20.07% 21.91% 15.31% 9.30% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.09 41.04 21.62 100.04 76.23 52.71 27.27 69.57%
EPS -0.58 0.98 0.37 8.63 9.73 7.01 4.00 -
DPS 0.00 0.00 0.00 3.91 3.91 3.91 0.00 -
NAPS 0.4156 0.4308 0.4316 0.4301 0.4441 0.4579 0.43 -2.25%
Adjusted Per Share Value based on latest NOSH - 2,050,636
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 57.34 38.94 20.43 95.20 72.57 50.19 24.59 76.11%
EPS -0.55 0.93 0.35 8.21 9.26 6.67 3.61 -
DPS 0.00 0.00 0.00 3.72 3.72 3.72 0.00 -
NAPS 0.3965 0.4087 0.408 0.4093 0.4228 0.4359 0.3877 1.51%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 - -
Price 0.60 0.75 0.81 1.00 1.47 1.79 0.00 -
P/RPS 1.00 1.83 3.75 1.00 1.93 3.40 0.00 -
P/EPS -103.45 76.53 218.92 11.59 15.11 25.53 0.00 -
EY -0.97 1.31 0.46 8.63 6.62 3.92 0.00 -
DY 0.00 0.00 0.00 3.91 2.66 2.18 0.00 -
P/NAPS 1.44 1.74 1.88 2.33 3.31 3.91 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 18/05/11 25/02/11 30/11/10 20/08/10 20/05/10 23/02/10 -
Price 0.47 0.65 0.65 0.89 1.17 1.63 0.00 -
P/RPS 0.78 1.58 3.01 0.89 1.53 3.09 0.00 -
P/EPS -81.03 66.33 175.68 10.31 12.02 23.25 0.00 -
EY -1.23 1.51 0.57 9.70 8.32 4.30 0.00 -
DY 0.00 0.00 0.00 4.39 3.34 2.40 0.00 -
P/NAPS 1.13 1.51 1.51 2.07 2.63 3.56 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