[JCY] QoQ Quarter Result on 31-Dec-2012 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -645.77%
YoY- -115.84%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 414,354 401,690 401,424 376,824 532,533 573,138 576,584 -19.75%
PBT 2,400 -12,431 -20,125 -25,093 -2,426 105,140 163,458 -93.98%
Tax -4,676 -396 -654 -636 -1,024 62 -366 445.66%
NP -2,276 -12,827 -20,779 -25,729 -3,450 105,202 163,092 -
-
NP to SH -2,276 -12,827 -20,779 -25,729 -3,450 105,202 163,092 -
-
Tax Rate 194.83% - - - - -0.06% 0.22% -
Total Cost 416,630 414,517 422,203 402,553 535,983 467,936 413,492 0.50%
-
Net Worth 1,094,135 1,066,880 1,073,174 1,082,846 1,120,636 1,279,002 1,199,277 -5.92%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 20,259 60,444 61,401 61,312 -
Div Payout % - - - 0.00% 0.00% 58.37% 37.59% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,094,135 1,066,880 1,073,174 1,082,846 1,120,636 1,279,002 1,199,277 -5.92%
NOSH 2,069,090 2,036,031 2,037,156 2,025,905 2,014,807 2,046,731 2,043,759 0.82%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.55% -3.19% -5.18% -6.83% -0.65% 18.36% 28.29% -
ROE -0.21% -1.20% -1.94% -2.38% -0.31% 8.23% 13.60% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.03 19.73 19.71 18.60 26.43 28.00 28.21 -20.39%
EPS -0.11 -0.63 -1.02 -1.27 -0.17 5.14 7.98 -
DPS 0.00 0.00 0.00 1.00 3.00 3.00 3.00 -
NAPS 0.5288 0.524 0.5268 0.5345 0.5562 0.6249 0.5868 -6.69%
Adjusted Per Share Value based on latest NOSH - 2,025,905
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 19.29 18.70 18.69 17.55 24.80 26.69 26.85 -19.76%
EPS -0.11 -0.60 -0.97 -1.20 -0.16 4.90 7.59 -
DPS 0.00 0.00 0.00 0.94 2.81 2.86 2.85 -
NAPS 0.5094 0.4967 0.4997 0.5042 0.5218 0.5955 0.5584 -5.93%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.63 0.67 0.525 0.62 0.78 1.54 0.54 -
P/RPS 3.15 3.40 2.66 3.33 2.95 5.50 1.91 39.54%
P/EPS -572.73 -106.35 -51.47 -48.82 -455.52 29.96 6.77 -
EY -0.17 -0.94 -1.94 -2.05 -0.22 3.34 14.78 -
DY 0.00 0.00 0.00 1.61 3.85 1.95 5.56 -
P/NAPS 1.19 1.28 1.00 1.16 1.40 2.46 0.92 18.69%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 19/08/13 22/05/13 21/02/13 21/11/12 16/08/12 17/05/12 -
Price 0.585 0.675 0.65 0.59 0.85 1.47 0.54 -
P/RPS 2.92 3.42 3.30 3.17 3.22 5.25 1.91 32.67%
P/EPS -531.82 -107.14 -63.73 -46.46 -496.40 28.60 6.77 -
EY -0.19 -0.93 -1.57 -2.15 -0.20 3.50 14.78 -
DY 0.00 0.00 0.00 1.69 3.53 2.04 5.56 -
P/NAPS 1.11 1.29 1.23 1.10 1.53 2.35 0.92 13.32%

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