[JCY] QoQ TTM Result on 31-Mar-2010 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 4.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,944,088 2,033,386 2,059,894 2,059,774 1,856,487 1,758,077 8.36%
PBT 110,386 180,619 271,997 271,462 259,673 205,910 -39.22%
Tax -6,577 -6,856 446 759 1,071 1,368 -
NP 103,809 173,763 272,443 272,221 260,744 207,278 -42.43%
-
NP to SH 103,809 173,763 272,443 272,221 260,744 207,278 -42.43%
-
Tax Rate 5.96% 3.80% -0.16% -0.28% -0.41% -0.66% -
Total Cost 1,840,279 1,859,623 1,787,451 1,787,553 1,595,743 1,550,799 14.64%
-
Net Worth 876,264 881,978 907,776 936,832 0 803,575 7.16%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 231,757 231,757 231,757 231,757 -
Div Payout % - - 85.07% 85.14% 88.88% 111.81% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 876,264 881,978 907,776 936,832 0 803,575 7.16%
NOSH 2,030,270 2,050,636 2,044,080 2,045,931 1,936,650 2,047,325 -0.66%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.34% 8.55% 13.23% 13.22% 14.05% 11.79% -
ROE 11.85% 19.70% 30.01% 29.06% 0.00% 25.79% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 95.76 99.16 100.77 100.68 95.86 85.87 9.09%
EPS 5.11 8.47 13.33 13.31 13.46 10.12 -42.05%
DPS 0.00 0.00 11.34 11.33 11.97 11.32 -
NAPS 0.4316 0.4301 0.4441 0.4579 0.00 0.3925 7.87%
Adjusted Per Share Value based on latest NOSH - 2,045,931
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 90.65 94.82 96.05 96.05 86.57 81.98 8.36%
EPS 4.84 8.10 12.70 12.69 12.16 9.67 -42.46%
DPS 0.00 0.00 10.81 10.81 10.81 10.81 -
NAPS 0.4086 0.4113 0.4233 0.4369 0.00 0.3747 7.16%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 - - -
Price 0.81 1.00 1.47 1.79 0.00 0.00 -
P/RPS 0.85 1.01 1.46 1.78 0.00 0.00 -
P/EPS 15.84 11.80 11.03 13.45 0.00 0.00 -
EY 6.31 8.47 9.07 7.43 0.00 0.00 -
DY 0.00 0.00 7.71 6.33 0.00 0.00 -
P/NAPS 1.88 2.33 3.31 3.91 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/02/11 30/11/10 - - - - -
Price 0.65 0.89 0.00 0.00 0.00 0.00 -
P/RPS 0.68 0.90 0.00 0.00 0.00 0.00 -
P/EPS 12.71 10.50 0.00 0.00 0.00 0.00 -
EY 7.87 9.52 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 2.07 0.00 0.00 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