[JCY] QoQ Quarter Result on 31-Dec-2009 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 5.4%
YoY- 222.78%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 485,970 480,789 549,687 528,202 501,216 480,669 346,400 25.29%
PBT -15,674 55,949 66,229 77,788 72,031 55,414 54,440 -
Tax -6,883 -350 -350 -322 1,468 -37 -38 3091.21%
NP -22,557 55,599 65,879 77,466 73,499 55,377 54,402 -
-
NP to SH -22,557 55,599 65,879 77,466 73,499 55,377 54,402 -
-
Tax Rate - 0.63% 0.53% 0.41% -2.04% 0.07% 0.07% -
Total Cost 508,527 425,190 483,808 450,736 427,717 425,292 291,998 44.70%
-
Net Worth 881,978 907,776 936,832 832,759 803,575 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 79,995 - 231,757 - - -
Div Payout % - - 121.43% - 315.32% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 881,978 907,776 936,832 832,759 803,575 0 0 -
NOSH 2,050,636 2,044,080 2,045,931 1,936,650 2,047,325 2,043,431 2,045,187 0.17%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -4.64% 11.56% 11.98% 14.67% 14.66% 11.52% 15.70% -
ROE -2.56% 6.12% 7.03% 9.30% 9.15% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 23.70 23.52 26.87 27.27 24.48 23.52 16.94 25.06%
EPS -1.10 2.72 3.22 4.00 3.59 2.71 2.66 -
DPS 0.00 0.00 3.91 0.00 11.32 0.00 0.00 -
NAPS 0.4301 0.4441 0.4579 0.43 0.3925 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,936,650
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 22.65 22.41 25.62 24.62 23.36 22.40 16.14 25.31%
EPS -1.05 2.59 3.07 3.61 3.43 2.58 2.54 -
DPS 0.00 0.00 3.73 0.00 10.80 0.00 0.00 -
NAPS 0.4111 0.4231 0.4366 0.3881 0.3745 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 - - - - -
Price 1.00 1.47 1.79 0.00 0.00 0.00 0.00 -
P/RPS 4.22 6.25 6.66 0.00 0.00 0.00 0.00 -
P/EPS -90.91 54.04 55.59 0.00 0.00 0.00 0.00 -
EY -1.10 1.85 1.80 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.18 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 3.31 3.91 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 20/08/10 20/05/10 23/02/10 - - - -
Price 0.89 1.17 1.63 0.00 0.00 0.00 0.00 -
P/RPS 3.76 4.97 6.07 0.00 0.00 0.00 0.00 -
P/EPS -80.91 43.01 50.62 0.00 0.00 0.00 0.00 -
EY -1.24 2.32 1.98 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.40 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.63 3.56 0.00 0.00 0.00 0.00 -

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