[JCY] QoQ Quarter Result on 30-Sep-2012 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -103.28%
YoY- -113.61%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 401,690 401,424 376,824 532,533 573,138 576,584 559,034 -19.79%
PBT -12,431 -20,125 -25,093 -2,426 105,140 163,458 162,584 -
Tax -396 -654 -636 -1,024 62 -366 -132 108.14%
NP -12,827 -20,779 -25,729 -3,450 105,202 163,092 162,452 -
-
NP to SH -12,827 -20,779 -25,729 -3,450 105,202 163,092 162,452 -
-
Tax Rate - - - - -0.06% 0.22% 0.08% -
Total Cost 414,517 422,203 402,553 535,983 467,936 413,492 396,582 2.99%
-
Net Worth 1,066,880 1,073,174 1,082,846 1,120,636 1,279,002 1,199,277 1,047,958 1.20%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 20,259 60,444 61,401 61,312 40,919 -
Div Payout % - - 0.00% 0.00% 58.37% 37.59% 25.19% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,066,880 1,073,174 1,082,846 1,120,636 1,279,002 1,199,277 1,047,958 1.20%
NOSH 2,036,031 2,037,156 2,025,905 2,014,807 2,046,731 2,043,759 2,045,994 -0.32%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -3.19% -5.18% -6.83% -0.65% 18.36% 28.29% 29.06% -
ROE -1.20% -1.94% -2.38% -0.31% 8.23% 13.60% 15.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.73 19.71 18.60 26.43 28.00 28.21 27.32 -19.52%
EPS -0.63 -1.02 -1.27 -0.17 5.14 7.98 7.94 -
DPS 0.00 0.00 1.00 3.00 3.00 3.00 2.00 -
NAPS 0.524 0.5268 0.5345 0.5562 0.6249 0.5868 0.5122 1.53%
Adjusted Per Share Value based on latest NOSH - 2,014,807
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 18.70 18.69 17.54 24.79 26.68 26.85 26.03 -19.80%
EPS -0.60 -0.97 -1.20 -0.16 4.90 7.59 7.56 -
DPS 0.00 0.00 0.94 2.81 2.86 2.85 1.91 -
NAPS 0.4967 0.4997 0.5042 0.5218 0.5955 0.5584 0.4879 1.19%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.67 0.525 0.62 0.78 1.54 0.54 0.54 -
P/RPS 3.40 2.66 3.33 2.95 5.50 1.91 1.98 43.44%
P/EPS -106.35 -51.47 -48.82 -455.52 29.96 6.77 6.80 -
EY -0.94 -1.94 -2.05 -0.22 3.34 14.78 14.70 -
DY 0.00 0.00 1.61 3.85 1.95 5.56 3.70 -
P/NAPS 1.28 1.00 1.16 1.40 2.46 0.92 1.05 14.12%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 22/05/13 21/02/13 21/11/12 16/08/12 17/05/12 08/02/12 -
Price 0.675 0.65 0.59 0.85 1.47 0.54 0.54 -
P/RPS 3.42 3.30 3.17 3.22 5.25 1.91 1.98 44.00%
P/EPS -107.14 -63.73 -46.46 -496.40 28.60 6.77 6.80 -
EY -0.93 -1.57 -2.15 -0.20 3.50 14.78 14.70 -
DY 0.00 0.00 1.69 3.53 2.04 5.56 3.70 -
P/NAPS 1.29 1.23 1.10 1.53 2.35 0.92 1.05 14.72%

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