[JCY] QoQ TTM Result on 31-Dec-2010 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -40.26%
YoY- -60.19%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,671,255 1,706,211 1,791,833 1,944,088 2,033,386 2,059,894 2,059,774 -12.99%
PBT 13,844 -31,063 56,678 110,386 180,619 271,997 271,462 -86.22%
Tax -378 -6,004 -6,290 -6,577 -6,856 446 759 -
NP 13,466 -37,067 50,388 103,809 173,763 272,443 272,221 -86.49%
-
NP to SH 13,466 -37,067 50,388 103,809 173,763 272,443 272,221 -86.49%
-
Tax Rate 2.73% - 11.10% 5.96% 3.80% -0.16% -0.28% -
Total Cost 1,657,789 1,743,278 1,741,445 1,840,279 1,859,623 1,787,451 1,787,553 -4.89%
-
Net Worth 887,243 848,676 879,820 876,264 881,978 907,776 936,832 -3.55%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - 231,757 231,757 -
Div Payout % - - - - - 85.07% 85.14% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 887,243 848,676 879,820 876,264 881,978 907,776 936,832 -3.55%
NOSH 2,049,534 2,042,051 2,042,295 2,030,270 2,050,636 2,044,080 2,045,931 0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.81% -2.17% 2.81% 5.34% 8.55% 13.23% 13.22% -
ROE 1.52% -4.37% 5.73% 11.85% 19.70% 30.01% 29.06% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 81.54 83.55 87.74 95.76 99.16 100.77 100.68 -13.10%
EPS 0.66 -1.82 2.47 5.11 8.47 13.33 13.31 -86.47%
DPS 0.00 0.00 0.00 0.00 0.00 11.34 11.33 -
NAPS 0.4329 0.4156 0.4308 0.4316 0.4301 0.4441 0.4579 -3.67%
Adjusted Per Share Value based on latest NOSH - 2,030,270
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 77.81 79.44 83.43 90.52 94.68 95.91 95.90 -12.99%
EPS 0.63 -1.73 2.35 4.83 8.09 12.69 12.67 -86.45%
DPS 0.00 0.00 0.00 0.00 0.00 10.79 10.79 -
NAPS 0.4131 0.3952 0.4097 0.408 0.4107 0.4227 0.4362 -3.55%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.415 0.60 0.75 0.81 1.00 1.47 1.79 -
P/RPS 0.51 0.72 0.85 0.85 1.01 1.46 1.78 -56.50%
P/EPS 63.16 -33.05 30.40 15.84 11.80 11.03 13.45 180.15%
EY 1.58 -3.03 3.29 6.31 8.47 9.07 7.43 -64.33%
DY 0.00 0.00 0.00 0.00 0.00 7.71 6.33 -
P/NAPS 0.96 1.44 1.74 1.88 2.33 3.31 3.91 -60.75%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 22/08/11 18/05/11 25/02/11 30/11/10 - - -
Price 0.54 0.47 0.65 0.65 0.89 0.00 0.00 -
P/RPS 0.66 0.56 0.74 0.68 0.90 0.00 0.00 -
P/EPS 82.19 -25.89 26.35 12.71 10.50 0.00 0.00 -
EY 1.22 -3.86 3.80 7.87 9.52 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.13 1.51 1.51 2.07 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