[JCY] QoQ TTM 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- -44.04%
YoY- 41.99%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,598,653 1,712,471 1,883,919 2,059,079 2,241,289 2,148,508 1,970,537 -13.00%
PBT -55,236 -60,075 57,496 241,079 428,756 456,742 319,810 -
Tax -6,375 -2,710 -2,252 -1,964 -1,460 -644 -770 308.72%
NP -61,611 -62,785 55,244 239,115 427,296 456,098 319,040 -
-
NP to SH -61,611 -62,785 55,244 239,115 427,296 456,098 319,040 -
-
Tax Rate - - 3.92% 0.81% 0.34% 0.14% 0.24% -
Total Cost 1,660,264 1,775,256 1,828,675 1,819,964 1,813,993 1,692,410 1,651,497 0.35%
-
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 40,630 101,074 162,476 182,980 162,721 102,277 40,875 -0.39%
Div Payout % 0.00% 0.00% 294.11% 76.52% 38.08% 22.42% 12.81% -
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 -3.85% -3.67% 2.93% 11.61% 19.06% 21.23% 16.19% -
ROE -5.63% -5.88% 5.15% 22.08% 38.13% 35.66% 26.60% -
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 77.26 84.11 92.48 101.64 111.24 104.97 96.42 -13.71%
EPS -2.98 -3.08 2.71 11.80 21.21 22.28 15.61 -
DPS 1.96 5.00 8.00 9.00 8.00 5.00 2.00 -1.33%
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 74.43 79.73 87.71 95.87 104.35 100.03 91.75 -13.00%
EPS -2.87 -2.92 2.57 11.13 19.89 21.24 14.85 -
DPS 1.89 4.71 7.56 8.52 7.58 4.76 1.90 -0.35%
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 0.82 0.80 0.57 0.61 0.70 1.47 0.56 28.91%
P/EPS -21.16 -21.73 19.36 5.25 3.68 6.91 3.46 -
EY -4.73 -4.60 5.17 19.04 27.19 14.47 28.91 -
DY 3.12 7.46 15.24 14.52 10.26 3.25 3.70 -10.73%
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 0.76 0.80 0.70 0.58 0.76 1.40 0.56 22.55%
P/EPS -19.65 -21.89 23.97 5.00 4.01 6.60 3.46 -
EY -5.09 -4.57 4.17 20.00 24.95 15.16 28.91 -
DY 3.36 7.41 12.31 15.25 9.41 3.40 3.70 -6.21%
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