[JCY] QoQ Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -106.02%
YoY- -115.84%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,594,292 1,179,938 778,248 376,824 2,241,289 1,708,756 1,135,618 25.35%
PBT -55,249 -57,649 -45,218 -25,093 428,756 431,182 326,042 -
Tax -6,362 -1,686 -1,290 -636 -1,460 -436 -498 445.63%
NP -61,611 -59,335 -46,508 -25,729 427,296 430,746 325,544 -
-
NP to SH -61,611 -59,335 -46,508 -25,729 427,296 430,746 325,544 -
-
Tax Rate - - - - 0.34% 0.10% 0.15% -
Total Cost 1,655,903 1,239,273 824,756 402,553 1,813,993 1,278,010 810,074 60.99%
-
Net Worth 1,071,707 1,064,778 1,069,887 1,082,846 1,136,675 1,277,518 1,199,932 -7.25%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 20,266 20,320 20,309 20,259 163,491 102,217 102,243 -65.97%
Div Payout % 0.00% 0.00% 0.00% 0.00% 38.26% 23.73% 31.41% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,071,707 1,064,778 1,069,887 1,082,846 1,136,675 1,277,518 1,199,932 -7.25%
NOSH 2,026,677 2,032,020 2,030,917 2,025,905 2,043,645 2,044,356 2,044,874 -0.59%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -3.86% -5.03% -5.98% -6.83% 19.06% 25.21% 28.67% -
ROE -5.75% -5.57% -4.35% -2.38% 37.59% 33.72% 27.13% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 78.67 58.07 38.32 18.60 109.67 83.58 55.53 26.11%
EPS -3.04 -2.92 -2.29 -1.27 20.91 21.07 15.92 -
DPS 1.00 1.00 1.00 1.00 8.00 5.00 5.00 -65.76%
NAPS 0.5288 0.524 0.5268 0.5345 0.5562 0.6249 0.5868 -6.69%
Adjusted Per Share Value based on latest NOSH - 2,025,905
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 74.23 54.94 36.24 17.55 104.36 79.56 52.88 25.34%
EPS -2.87 -2.76 -2.17 -1.20 19.90 20.06 15.16 -
DPS 0.94 0.95 0.95 0.94 7.61 4.76 4.76 -66.05%
NAPS 0.499 0.4958 0.4981 0.5042 0.5292 0.5948 0.5587 -7.25%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.63 0.67 0.525 0.62 0.78 1.54 0.54 -
P/RPS 0.80 1.15 1.37 3.33 0.71 1.84 0.97 -12.04%
P/EPS -20.72 -22.95 -22.93 -48.82 3.73 7.31 3.39 -
EY -4.83 -4.36 -4.36 -2.05 26.81 13.68 29.48 -
DY 1.59 1.49 1.90 1.61 10.26 3.25 9.26 -69.07%
P/NAPS 1.19 1.28 1.00 1.16 1.40 2.46 0.92 18.69%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 19/08/13 22/05/13 21/02/13 21/11/12 16/08/12 17/05/12 -
Price 0.585 0.675 0.65 0.59 0.85 1.47 0.54 -
P/RPS 0.74 1.16 1.70 3.17 0.78 1.76 0.97 -16.49%
P/EPS -19.24 -23.12 -28.38 -46.46 4.07 6.98 3.39 -
EY -5.20 -4.33 -3.52 -2.15 24.60 14.33 29.48 -
DY 1.71 1.48 1.54 1.69 9.41 3.40 9.26 -67.53%
P/NAPS 1.11 1.29 1.23 1.10 1.53 2.35 0.92 13.32%

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