[JCY] QoQ Quarter Result on 31-Mar-2012 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 0.39%
YoY- 1209.13%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 376,824 532,533 573,138 576,584 559,034 439,752 395,167 -3.10%
PBT -25,093 -2,426 105,140 163,458 162,584 25,560 -31,792 -14.53%
Tax -636 -1,024 62 -366 -132 -208 -64 359.01%
NP -25,729 -3,450 105,202 163,092 162,452 25,352 -31,856 -13.21%
-
NP to SH -25,729 -3,450 105,202 163,092 162,452 25,352 -31,856 -13.21%
-
Tax Rate - - -0.06% 0.22% 0.08% 0.81% - -
Total Cost 402,553 535,983 467,936 413,492 396,582 414,400 427,023 -3.84%
-
Net Worth 1,082,846 1,120,636 1,279,002 1,199,277 1,047,958 887,243 848,676 17.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,082,846 1,120,636 1,279,002 1,199,277 1,047,958 887,243 848,676 17.55%
NOSH 2,025,905 2,014,807 2,046,731 2,043,759 2,045,994 2,049,534 2,042,051 -0.52%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -6.83% -0.65% 18.36% 28.29% 29.06% 5.77% -8.06% -
ROE -2.38% -0.31% 8.23% 13.60% 15.50% 2.86% -3.75% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.60 26.43 28.00 28.21 27.32 21.46 19.35 -2.58%
EPS -1.27 -0.17 5.14 7.98 7.94 1.24 -1.56 -12.75%
DPS 1.00 3.00 3.00 3.00 2.00 0.00 0.00 -
NAPS 0.5345 0.5562 0.6249 0.5868 0.5122 0.4329 0.4156 18.17%
Adjusted Per Share Value based on latest NOSH - 2,043,759
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 17.54 24.79 26.68 26.85 26.03 20.47 18.40 -3.12%
EPS -1.20 -0.16 4.90 7.59 7.56 1.18 -1.48 -12.99%
DPS 0.94 2.81 2.86 2.85 1.91 0.00 0.00 -
NAPS 0.5042 0.5218 0.5955 0.5584 0.4879 0.4131 0.3951 17.56%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.62 0.78 1.54 0.54 0.54 0.415 0.60 -
P/RPS 3.33 2.95 5.50 1.91 1.98 1.93 3.10 4.86%
P/EPS -48.82 -455.52 29.96 6.77 6.80 33.55 -38.46 17.15%
EY -2.05 -0.22 3.34 14.78 14.70 2.98 -2.60 -14.59%
DY 1.61 3.85 1.95 5.56 3.70 0.00 0.00 -
P/NAPS 1.16 1.40 2.46 0.92 1.05 0.96 1.44 -13.36%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 21/11/12 16/08/12 17/05/12 08/02/12 29/11/11 22/08/11 -
Price 0.59 0.85 1.47 0.54 0.54 0.54 0.47 -
P/RPS 3.17 3.22 5.25 1.91 1.98 2.52 2.43 19.29%
P/EPS -46.46 -496.40 28.60 6.77 6.80 43.66 -30.13 33.29%
EY -2.15 -0.20 3.50 14.78 14.70 2.29 -3.32 -25.04%
DY 1.69 3.53 2.04 5.56 3.70 0.00 0.00 -
P/NAPS 1.10 1.53 2.35 0.92 1.05 1.25 1.13 -1.76%

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