[JCY] QoQ 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- 179.58%
YoY- 212.39%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 573,138 576,584 559,034 439,752 395,167 397,432 438,904 19.48%
PBT 105,140 163,458 162,584 25,560 -31,792 12,521 7,555 479.49%
Tax 62 -366 -132 -208 -64 -63 -43 -
NP 105,202 163,092 162,452 25,352 -31,856 12,458 7,512 481.93%
-
NP to SH 105,202 163,092 162,452 25,352 -31,856 12,458 7,512 481.93%
-
Tax Rate -0.06% 0.22% 0.08% 0.81% - 0.50% 0.57% -
Total Cost 467,936 413,492 396,582 414,400 427,023 384,974 431,392 5.57%
-
Net Worth 1,279,002 1,199,277 1,047,958 887,243 848,676 879,820 876,264 28.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 61,401 61,312 40,919 - - - - -
Div Payout % 58.37% 37.59% 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 1,279,002 1,199,277 1,047,958 887,243 848,676 879,820 876,264 28.70%
NOSH 2,046,731 2,043,759 2,045,994 2,049,534 2,042,051 2,042,295 2,030,270 0.54%
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 18.36% 28.29% 29.06% 5.77% -8.06% 3.13% 1.71% -
ROE 8.23% 13.60% 15.50% 2.86% -3.75% 1.42% 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 28.00 28.21 27.32 21.46 19.35 19.46 21.62 18.83%
EPS 5.14 7.98 7.94 1.24 -1.56 0.61 0.37 478.81%
DPS 3.00 3.00 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 26.68 26.85 26.03 20.47 18.40 18.50 20.43 19.49%
EPS 4.90 7.59 7.56 1.18 -1.48 0.58 0.35 481.81%
DPS 2.86 2.85 1.91 0.00 0.00 0.00 0.00 -
NAPS 0.5955 0.5584 0.4879 0.4131 0.3951 0.4096 0.408 28.70%
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 5.50 1.91 1.98 1.93 3.10 3.85 3.75 29.11%
P/EPS 29.96 6.77 6.80 33.55 -38.46 122.95 218.92 -73.47%
EY 3.34 14.78 14.70 2.98 -2.60 0.81 0.46 275.41%
DY 1.95 5.56 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 5.25 1.91 1.98 2.52 2.43 3.34 3.01 44.94%
P/EPS 28.60 6.77 6.80 43.66 -30.13 106.56 175.68 -70.21%
EY 3.50 14.78 14.70 2.29 -3.32 0.94 0.57 235.69%
DY 2.04 5.56 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