[JCY] QoQ TTM Result on 30-Jun-2013 [#3]

Stock

[JCY] JCY INTERNATIONAL BERHAD

Announcement Date

19-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Sep-2013

Quarter

30-Jun-2013 [#3]

Profit Trend

QoQ- -213.65%

YoY- -113.77%

Quarter Report

Interim Financial Statements - 2013Q3.pdf

Latest QR

Upcoming QR

JCY's Result

JCY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
TTM Result
Revenue	1,772,539	1,698,642	1,598,653	1,712,471	1,883,919	2,059,079	2,241,289	-14.49%
YoY %	4.35%	6.25%	-6.65%	-9.10%	-8.51%	-8.13%	-	-
Horiz. %	79.09%	75.79%	71.33%	76.41%	84.06%	91.87%	100.00%	-
PBT	59,544	713	-55,236	-60,075	57,496	241,079	428,756	-73.21%
YoY %	8,251.19%	101.29%	8.05%	-204.49%	-76.15%	-43.77%	-	-
Horiz. %	13.89%	0.17%	-12.88%	-14.01%	13.41%	56.23%	100.00%	-
Tax	-6,292	-6,342	-6,375	-2,710	-2,252	-1,964	-1,460	165.05%
YoY %	0.79%	0.52%	-135.24%	-20.34%	-14.66%	-34.52%	-	-
Horiz. %	430.96%	434.38%	436.64%	185.62%	154.25%	134.52%	100.00%	-
NP	53,252	-5,629	-61,611	-62,785	55,244	239,115	427,296	-75.08%
YoY %	1,046.03%	90.86%	1.87%	-213.65%	-76.90%	-44.04%	-	-
Horiz. %	12.46%	-1.32%	-14.42%	-14.69%	12.93%	55.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	53,252	-5,629	-61,611	-62,785	55,244	239,115	427,296	-75.08%
YoY %	1,046.03%	90.86%	1.87%	-213.65%	-76.90%	-44.04%	-	-
Horiz. %	12.46%	-1.32%	-14.42%	-14.69%	12.93%	55.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.57%	889.48%	-	-	3.92%	0.81%	0.34%	-
YoY %	-98.81%	0.00%	-	-	383.95%	138.24%	-	-
Horiz. %	3,108.82%	261,611.76%	-	-	1,152.94%	238.24%	100.00%	-
Total Cost	1,719,287	1,704,271	1,660,264	1,775,256	1,828,675	1,819,964	1,813,993	-3.51%
YoY %	0.88%	2.65%	-6.48%	-2.92%	0.48%	0.33%	-	-
Horiz. %	94.78%	93.95%	91.53%	97.86%	100.81%	100.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,118,334	1,107,990	1,094,135	1,066,880	1,073,174	1,082,846	1,120,636	-0.13%
YoY %	0.93%	1.27%	2.55%	-0.59%	-0.89%	-3.37%	-	-
Horiz. %	99.79%	98.87%	97.64%	95.20%	95.76%	96.63%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Dividend
Div	20,267	20,371	40,630	101,074	162,476	182,980	162,721	-75.09%
YoY %	-0.51%	-49.86%	-59.80%	-37.79%	-11.21%	12.45%	-	-
Horiz. %	12.46%	12.52%	24.97%	62.11%	99.85%	112.45%	100.00%	-
Div Payout %	38.06%	0.00%	0.00%	0.00%	294.11%	76.52%	38.08%	-
YoY %	0.00%	0.00%	0.00%	0.00%	284.36%	100.95%	-	-
Horiz. %	99.95%	0.00%	0.00%	0.00%	772.35%	200.95%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Equity
Net Worth	1,118,334	1,107,990	1,094,135	1,066,880	1,073,174	1,082,846	1,120,636	-0.13%
YoY %	0.93%	1.27%	2.55%	-0.59%	-0.89%	-3.37%	-	-
Horiz. %	99.79%	98.87%	97.64%	95.20%	95.76%	96.63%	100.00%	-
NOSH	2,026,702	2,030,402	2,069,090	2,036,031	2,037,156	2,025,905	2,014,807	0.39%
YoY %	-0.18%	-1.87%	1.62%	-0.06%	0.56%	0.55%	-	-
Horiz. %	100.59%	100.77%	102.69%	101.05%	101.11%	100.55%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Ratio Analysis
NP Margin	3.00%	-0.33%	-3.85%	-3.67%	2.93%	11.61%	19.06%	-
YoY %	1,009.09%	91.43%	-4.90%	-225.26%	-74.76%	-39.09%	-	-
Horiz. %	15.74%	-1.73%	-20.20%	-19.25%	15.37%	60.91%	100.00%	-
ROE	4.76%	-0.51%	-5.63%	-5.88%	5.15%	22.08%	38.13%	-
YoY %	1,033.33%	90.94%	4.25%	-214.17%	-76.68%	-42.09%	-	-
Horiz. %	12.48%	-1.34%	-14.77%	-15.42%	13.51%	57.91%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Per Share
RPS	87.46	83.66	77.26	84.11	92.48	101.64	111.24	-14.82%
YoY %	4.54%	8.28%	-8.14%	-9.05%	-9.01%	-8.63%	-	-
Horiz. %	78.62%	75.21%	69.45%	75.61%	83.14%	91.37%	100.00%	-
EPS	2.63	-0.28	-2.98	-3.08	2.71	11.80	21.21	-75.16%
YoY %	1,039.29%	90.60%	3.25%	-213.65%	-77.03%	-44.37%	-	-
Horiz. %	12.40%	-1.32%	-14.05%	-14.52%	12.78%	55.63%	100.00%	-
DPS	1.00	1.00	1.96	5.00	8.00	9.00	8.00	-75.03%
YoY %	0.00%	-48.98%	-60.80%	-37.50%	-11.11%	12.50%	-	-
Horiz. %	12.50%	12.50%	24.50%	62.50%	100.00%	112.50%	100.00%	-
NAPS	0.5518	0.5457	0.5288	0.524	0.5268	0.5345	0.5562	-0.52%
YoY %	1.12%	3.20%	0.92%	-0.53%	-1.44%	-3.90%	-	-
Horiz. %	99.21%	98.11%	95.07%	94.21%	94.71%	96.10%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,036,031
RPS	82.53	79.09	74.43	79.73	87.72	95.87	104.36	-14.49%
YoY %	4.35%	6.26%	-6.65%	-9.11%	-8.50%	-8.14%	-	-
Horiz. %	79.08%	75.79%	71.32%	76.40%	84.06%	91.86%	100.00%	-
EPS	2.48	-0.26	-2.87	-2.92	2.57	11.13	19.90	-75.08%
YoY %	1,053.85%	90.94%	1.71%	-213.62%	-76.91%	-44.07%	-	-
Horiz. %	12.46%	-1.31%	-14.42%	-14.67%	12.91%	55.93%	100.00%	-
DPS	0.94	0.95	1.89	4.71	7.57	8.52	7.58	-75.16%
YoY %	-1.05%	-49.74%	-59.87%	-37.78%	-11.15%	12.40%	-	-
Horiz. %	12.40%	12.53%	24.93%	62.14%	99.87%	112.40%	100.00%	-
NAPS	0.5207	0.5159	0.5094	0.4967	0.4997	0.5042	0.5218	-0.14%
YoY %	0.93%	1.28%	2.56%	-0.60%	-0.89%	-3.37%	-	-
Horiz. %	99.79%	98.87%	97.62%	95.19%	95.76%	96.63%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	-
Price	0.725	0.635	0.63	0.67	0.525	0.62	0.78	-
P/RPS	0.83	0.76	0.82	0.80	0.57	0.61	0.70	12.03%
YoY %	9.21%	-7.32%	2.50%	40.35%	-6.56%	-12.86%	-	-
Horiz. %	118.57%	108.57%	117.14%	114.29%	81.43%	87.14%	100.00%	-
P/EPS	27.59	-229.05	-21.16	-21.73	19.36	5.25	3.68	283.53%
YoY %	112.05%	-982.47%	2.62%	-212.24%	268.76%	42.66%	-	-
Horiz. %	749.73%	-6,224.18%	-575.00%	-590.49%	526.09%	142.66%	100.00%	-
EY	3.62	-0.44	-4.73	-4.60	5.17	19.04	27.19	-73.95%
YoY %	922.73%	90.70%	-2.83%	-188.97%	-72.85%	-29.97%	-	-
Horiz. %	13.31%	-1.62%	-17.40%	-16.92%	19.01%	70.03%	100.00%	-
DY	1.38	1.57	3.12	7.46	15.24	14.52	10.26	-73.78%
YoY %	-12.10%	-49.68%	-58.18%	-51.05%	4.96%	41.52%	-	-
Horiz. %	13.45%	15.30%	30.41%	72.71%	148.54%	141.52%	100.00%	-
P/NAPS	1.31	1.16	1.19	1.28	1.00	1.16	1.40	-4.33%
YoY %	12.93%	-2.52%	-7.03%	28.00%	-13.79%	-17.14%	-	-
Horiz. %	93.57%	82.86%	85.00%	91.43%	71.43%	82.86%	100.00%	-

	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	19/05/14	20/02/14	21/11/13	19/08/13	22/05/13	21/02/13	21/11/12	-
Price	0.745	0.745	0.585	0.675	0.65	0.59	0.85	-
P/RPS	0.85	0.89	0.76	0.80	0.70	0.58	0.76	7.75%
YoY %	-4.49%	17.11%	-5.00%	14.29%	20.69%	-23.68%	-	-
Horiz. %	111.84%	117.11%	100.00%	105.26%	92.11%	76.32%	100.00%	-
P/EPS	28.35	-268.72	-19.65	-21.89	23.97	5.00	4.01	268.79%
YoY %	110.55%	-1,267.53%	10.23%	-191.32%	379.40%	24.69%	-	-
Horiz. %	706.98%	-6,701.25%	-490.02%	-545.89%	597.76%	124.69%	100.00%	-
EY	3.53	-0.37	-5.09	-4.57	4.17	20.00	24.95	-72.88%
YoY %	1,054.05%	92.73%	-11.38%	-209.59%	-79.15%	-19.84%	-	-
Horiz. %	14.15%	-1.48%	-20.40%	-18.32%	16.71%	80.16%	100.00%	-
DY	1.34	1.34	3.36	7.41	12.31	15.25	9.41	-72.76%
YoY %	0.00%	-60.12%	-54.66%	-39.81%	-19.28%	62.06%	-	-
Horiz. %	14.24%	14.24%	35.71%	78.75%	130.82%	162.06%	100.00%	-
P/NAPS	1.35	1.37	1.11	1.29	1.23	1.10	1.53	-8.01%
YoY %	-1.46%	23.42%	-13.95%	4.88%	11.82%	-28.10%	-	-
Horiz. %	88.24%	89.54%	72.55%	84.31%	80.39%	71.90%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos