[JCY] QoQ Cumulative Quarter Result on 31-Mar-2017 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 36.62%
YoY- 64.39%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 389,082 1,599,391 1,209,867 819,667 413,003 1,740,493 1,329,289 -55.81%
PBT -13,776 48,910 52,399 65,373 45,520 -6,924 14,939 -
Tax -320 -5,308 -4,900 -7,890 -3,445 -1,298 -8,572 -88.76%
NP -14,096 43,602 47,499 57,483 42,075 -8,222 6,367 -
-
NP to SH -14,096 43,602 47,499 57,483 42,075 -8,222 6,367 -
-
Tax Rate - 10.85% 9.35% 12.07% 7.57% - 57.38% -
Total Cost 403,178 1,555,789 1,162,368 762,184 370,928 1,748,715 1,322,922 -54.61%
-
Net Worth 1,060,133 1,091,459 1,109,762 1,147,805 1,159,464 1,133,197 1,168,858 -6.28%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 10,304 77,284 66,977 25,754 25,752 102,774 77,020 -73.74%
Div Payout % 0.00% 177.25% 141.01% 44.80% 61.21% 0.00% 1,209.68% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,060,133 1,091,459 1,109,762 1,147,805 1,159,464 1,133,197 1,168,858 -6.28%
NOSH 2,076,859 2,076,859 2,076,859 2,060,322 2,076,120 2,055,499 2,053,870 0.74%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -3.62% 2.73% 3.93% 7.01% 10.19% -0.47% 0.48% -
ROE -1.33% 3.99% 4.28% 5.01% 3.63% -0.73% 0.54% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.88 77.61 58.71 39.78 20.05 84.67 64.72 -55.91%
EPS -0.68 2.12 2.31 2.79 2.04 -0.40 0.31 -
DPS 0.50 3.75 3.25 1.25 1.25 5.00 3.75 -73.80%
NAPS 0.5144 0.5296 0.5385 0.5571 0.5628 0.5513 0.5691 -6.49%
Adjusted Per Share Value based on latest NOSH - 2,054,400
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 18.14 74.58 56.42 38.22 19.26 81.16 61.99 -55.82%
EPS -0.66 2.03 2.21 2.68 1.96 -0.38 0.30 -
DPS 0.48 3.60 3.12 1.20 1.20 4.79 3.59 -73.75%
NAPS 0.4943 0.509 0.5175 0.5352 0.5407 0.5284 0.545 -6.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.42 0.515 0.58 0.595 0.49 0.53 0.60 -
P/RPS 2.22 0.66 0.99 1.50 2.44 0.63 0.93 78.33%
P/EPS -61.41 24.34 25.16 21.33 23.99 -132.50 193.55 -
EY -1.63 4.11 3.97 4.69 4.17 -0.75 0.52 -
DY 1.19 7.28 5.60 2.10 2.55 9.43 6.25 -66.80%
P/NAPS 0.82 0.97 1.08 1.07 0.87 0.96 1.05 -15.15%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 17/08/17 18/05/17 21/02/17 24/11/16 18/08/16 -
Price 0.41 0.48 0.585 0.665 0.62 0.54 0.635 -
P/RPS 2.17 0.62 1.00 1.67 3.09 0.64 0.98 69.63%
P/EPS -59.94 22.69 25.38 23.84 30.36 -135.00 204.84 -
EY -1.67 4.41 3.94 4.20 3.29 -0.74 0.49 -
DY 1.22 7.81 5.56 1.88 2.02 9.26 5.91 -64.97%
P/NAPS 0.80 0.91 1.09 1.19 1.10 0.98 1.12 -20.04%

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