[JCY] QoQ Cumulative Quarter Result on 30-Sep-2011 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 213.29%
YoY- -92.37%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,708,756 1,135,618 559,034 1,671,255 1,231,503 836,336 438,904 147.68%
PBT 431,182 326,042 162,584 13,844 -11,716 20,076 7,555 1386.00%
Tax -436 -498 -132 -378 -170 -106 -43 369.12%
NP 430,746 325,544 162,452 13,466 -11,886 19,970 7,512 1390.67%
-
NP to SH 430,746 325,544 162,452 13,466 -11,886 19,970 7,512 1390.67%
-
Tax Rate 0.10% 0.15% 0.08% 2.73% - 0.53% 0.57% -
Total Cost 1,278,010 810,074 396,582 1,657,789 1,243,389 816,366 431,392 106.40%
-
Net Worth 1,277,518 1,199,932 1,047,958 887,323 851,693 877,864 876,264 28.60%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 102,217 102,243 40,919 - - - - -
Div Payout % 23.73% 31.41% 25.19% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,277,518 1,199,932 1,047,958 887,323 851,693 877,864 876,264 28.60%
NOSH 2,044,356 2,044,874 2,045,994 2,049,718 2,049,310 2,037,755 2,030,270 0.46%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.21% 28.67% 29.06% 0.81% -0.97% 2.39% 1.71% -
ROE 33.72% 27.13% 15.50% 1.52% -1.40% 2.27% 0.86% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 83.58 55.53 27.32 81.54 60.09 41.04 21.62 146.52%
EPS 21.07 15.92 7.94 0.66 -0.58 0.98 0.37 1383.80%
DPS 5.00 5.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.6249 0.5868 0.5122 0.4329 0.4156 0.4308 0.4316 28.01%
Adjusted Per Share Value based on latest NOSH - 2,049,534
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 79.56 52.88 26.03 77.81 57.34 38.94 20.44 147.64%
EPS 20.06 15.16 7.56 0.63 -0.55 0.93 0.35 1390.20%
DPS 4.76 4.76 1.91 0.00 0.00 0.00 0.00 -
NAPS 0.5948 0.5587 0.4879 0.4131 0.3966 0.4087 0.408 28.59%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.54 0.54 0.54 0.415 0.60 0.75 0.81 -
P/RPS 1.84 0.97 1.98 0.51 1.00 1.83 3.75 -37.81%
P/EPS 7.31 3.39 6.80 63.17 -103.45 76.53 218.92 -89.65%
EY 13.68 29.48 14.70 1.58 -0.97 1.31 0.46 861.87%
DY 3.25 9.26 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 0.92 1.05 0.96 1.44 1.74 1.88 19.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 17/05/12 08/02/12 29/11/11 22/08/11 18/05/11 25/02/11 -
Price 1.47 0.54 0.54 0.54 0.47 0.65 0.65 -
P/RPS 1.76 0.97 1.98 0.66 0.78 1.58 3.01 -30.09%
P/EPS 6.98 3.39 6.80 82.20 -81.03 66.33 175.68 -88.37%
EY 14.33 29.48 14.70 1.22 -1.23 1.51 0.57 759.87%
DY 3.40 9.26 3.70 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 0.92 1.05 1.25 1.13 1.51 1.51 34.33%

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