[JCY] QoQ Cumulative Quarter Result on 31-Mar-2011 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 165.84%
YoY- -86.07%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 559,034 1,671,255 1,231,503 836,336 438,904 2,044,648 1,558,678 -49.42%
PBT 162,584 13,844 -11,716 20,076 7,555 184,292 199,966 -12.85%
Tax -132 -378 -170 -106 -43 -7,905 -1,022 -74.35%
NP 162,452 13,466 -11,886 19,970 7,512 176,387 198,944 -12.60%
-
NP to SH 162,452 13,466 -11,886 19,970 7,512 176,387 198,944 -12.60%
-
Tax Rate 0.08% 2.73% - 0.53% 0.57% 4.29% 0.51% -
Total Cost 396,582 1,657,789 1,243,389 816,366 431,392 1,868,261 1,359,734 -55.92%
-
Net Worth 1,047,958 887,323 851,693 877,864 876,264 879,073 908,027 9.99%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 40,919 - - - - 79,915 79,945 -35.93%
Div Payout % 25.19% - - - - 45.31% 40.18% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,047,958 887,323 851,693 877,864 876,264 879,073 908,027 9.99%
NOSH 2,045,994 2,049,718 2,049,310 2,037,755 2,030,270 2,043,881 2,044,645 0.04%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 29.06% 0.81% -0.97% 2.39% 1.71% 8.63% 12.76% -
ROE 15.50% 1.52% -1.40% 2.27% 0.86% 20.07% 21.91% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.32 81.54 60.09 41.04 21.62 100.04 76.23 -49.45%
EPS 7.94 0.66 -0.58 0.98 0.37 8.63 9.73 -12.64%
DPS 2.00 0.00 0.00 0.00 0.00 3.91 3.91 -35.96%
NAPS 0.5122 0.4329 0.4156 0.4308 0.4316 0.4301 0.4441 9.94%
Adjusted Per Share Value based on latest NOSH - 2,042,295
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.07 77.93 57.43 39.00 20.47 95.34 72.68 -49.42%
EPS 7.58 0.63 -0.55 0.93 0.35 8.23 9.28 -12.58%
DPS 1.91 0.00 0.00 0.00 0.00 3.73 3.73 -35.91%
NAPS 0.4887 0.4138 0.3971 0.4094 0.4086 0.4099 0.4234 10.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.54 0.415 0.60 0.75 0.81 1.00 1.47 -
P/RPS 1.98 0.51 1.00 1.83 3.75 1.00 1.93 1.71%
P/EPS 6.80 63.17 -103.45 76.53 218.92 11.59 15.11 -41.18%
EY 14.70 1.58 -0.97 1.31 0.46 8.63 6.62 69.95%
DY 3.70 0.00 0.00 0.00 0.00 3.91 2.66 24.53%
P/NAPS 1.05 0.96 1.44 1.74 1.88 2.33 3.31 -53.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 08/02/12 29/11/11 22/08/11 18/05/11 25/02/11 30/11/10 20/08/10 -
Price 0.54 0.54 0.47 0.65 0.65 0.89 1.17 -
P/RPS 1.98 0.66 0.78 1.58 3.01 0.89 1.53 18.69%
P/EPS 6.80 82.20 -81.03 66.33 175.68 10.31 12.02 -31.52%
EY 14.70 1.22 -1.23 1.51 0.57 9.70 8.32 45.99%
DY 3.70 0.00 0.00 0.00 0.00 4.39 3.34 7.04%
P/NAPS 1.05 1.25 1.13 1.51 1.51 2.07 2.63 -45.68%

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