[JCY] QoQ Quarter Result on 31-Dec-2013 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 1429.22%
YoY- 217.58%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 462,406 452,630 475,321 476,813 414,354 401,690 401,424 9.87%
PBT 27,617 25,632 38,706 30,856 2,400 -12,431 -20,125 -
Tax -11,116 -603 -604 -603 -4,676 -396 -654 559.93%
NP 16,501 25,029 38,102 30,253 -2,276 -12,827 -20,779 -
-
NP to SH 16,501 25,029 38,102 30,253 -2,276 -12,827 -20,779 -
-
Tax Rate 40.25% 2.35% 1.56% 1.95% 194.83% - - -
Total Cost 445,905 427,601 437,219 446,560 416,630 414,517 422,203 3.70%
-
Net Worth 1,125,560 1,119,386 1,118,334 1,107,990 1,094,135 1,066,880 1,073,174 3.22%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 20,383 25,435 20,267 - - - - -
Div Payout % 123.53% 101.63% 53.19% - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,125,560 1,119,386 1,118,334 1,107,990 1,094,135 1,066,880 1,073,174 3.22%
NOSH 2,038,320 2,034,878 2,026,702 2,030,402 2,069,090 2,036,031 2,037,156 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.57% 5.53% 8.02% 6.34% -0.55% -3.19% -5.18% -
ROE 1.47% 2.24% 3.41% 2.73% -0.21% -1.20% -1.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.69 22.24 23.45 23.48 20.03 19.73 19.71 9.83%
EPS 0.81 1.23 1.88 1.49 -0.11 -0.63 -1.02 -
DPS 1.00 1.25 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.5522 0.5501 0.5518 0.5457 0.5288 0.524 0.5268 3.18%
Adjusted Per Share Value based on latest NOSH - 2,030,402
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.53 21.07 22.13 22.20 19.29 18.70 18.69 9.88%
EPS 0.77 1.17 1.77 1.41 -0.11 -0.60 -0.97 -
DPS 0.95 1.18 0.94 0.00 0.00 0.00 0.00 -
NAPS 0.5241 0.5212 0.5207 0.5159 0.5094 0.4967 0.4997 3.22%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.635 0.70 0.725 0.635 0.63 0.67 0.525 -
P/RPS 2.80 3.15 3.09 2.70 3.15 3.40 2.66 3.47%
P/EPS 78.44 56.91 38.56 42.62 -572.73 -106.35 -51.47 -
EY 1.27 1.76 2.59 2.35 -0.17 -0.94 -1.94 -
DY 1.57 1.79 1.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.27 1.31 1.16 1.19 1.28 1.00 9.75%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 21/08/14 19/05/14 20/02/14 21/11/13 19/08/13 22/05/13 -
Price 0.555 0.71 0.745 0.745 0.585 0.675 0.65 -
P/RPS 2.45 3.19 3.18 3.17 2.92 3.42 3.30 -17.99%
P/EPS 68.56 57.72 39.63 50.00 -531.82 -107.14 -63.73 -
EY 1.46 1.73 2.52 2.00 -0.19 -0.93 -1.57 -
DY 1.80 1.76 1.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.29 1.35 1.37 1.11 1.29 1.23 -12.30%

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