[JCY] QoQ TTM Result on 31-Mar-2011 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- -51.46%
YoY- -81.49%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,791,385 1,671,255 1,706,211 1,791,833 1,944,088 2,033,386 2,059,894 -8.86%
PBT 168,873 13,844 -31,063 56,678 110,386 180,619 271,997 -27.15%
Tax -467 -378 -6,004 -6,290 -6,577 -6,856 446 -
NP 168,406 13,466 -37,067 50,388 103,809 173,763 272,443 -27.37%
-
NP to SH 168,406 13,466 -37,067 50,388 103,809 173,763 272,443 -27.37%
-
Tax Rate 0.28% 2.73% - 11.10% 5.96% 3.80% -0.16% -
Total Cost 1,622,979 1,657,789 1,743,278 1,741,445 1,840,279 1,859,623 1,787,451 -6.21%
-
Net Worth 1,047,958 887,243 848,676 879,820 876,264 881,978 907,776 10.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - 231,757 -
Div Payout % - - - - - - 85.07% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,047,958 887,243 848,676 879,820 876,264 881,978 907,776 10.01%
NOSH 2,045,994 2,049,534 2,042,051 2,042,295 2,030,270 2,050,636 2,044,080 0.06%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.40% 0.81% -2.17% 2.81% 5.34% 8.55% 13.23% -
ROE 16.07% 1.52% -4.37% 5.73% 11.85% 19.70% 30.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 87.56 81.54 83.55 87.74 95.76 99.16 100.77 -8.91%
EPS 8.23 0.66 -1.82 2.47 5.11 8.47 13.33 -27.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 11.34 -
NAPS 0.5122 0.4329 0.4156 0.4308 0.4316 0.4301 0.4441 9.94%
Adjusted Per Share Value based on latest NOSH - 2,042,295
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 83.53 77.93 79.56 83.55 90.65 94.82 96.05 -8.86%
EPS 7.85 0.63 -1.73 2.35 4.84 8.10 12.70 -27.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.81 -
NAPS 0.4887 0.4137 0.3957 0.4103 0.4086 0.4113 0.4233 10.02%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.54 0.415 0.60 0.75 0.81 1.00 1.47 -
P/RPS 0.62 0.51 0.72 0.85 0.85 1.01 1.46 -43.41%
P/EPS 6.56 63.16 -33.05 30.40 15.84 11.80 11.03 -29.21%
EY 15.24 1.58 -3.03 3.29 6.31 8.47 9.07 41.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.71 -
P/NAPS 1.05 0.96 1.44 1.74 1.88 2.33 3.31 -53.38%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 08/02/12 29/11/11 22/08/11 18/05/11 25/02/11 30/11/10 - -
Price 0.54 0.54 0.47 0.65 0.65 0.89 0.00 -
P/RPS 0.62 0.66 0.56 0.74 0.68 0.90 0.00 -
P/EPS 6.56 82.19 -25.89 26.35 12.71 10.50 0.00 -
EY 15.24 1.22 -3.86 3.80 7.87 9.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.25 1.13 1.51 1.51 2.07 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