[JCY] YoY Annualized Quarter 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- 14.95%
YoY- -113.77%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,772,385 1,968,558 1,873,018 1,573,250 2,278,341 1,642,004 2,078,237 -2.61%
PBT 19,918 182,920 126,925 -76,865 574,909 -15,621 266,621 -35.07%
Tax -11,429 -4,396 -2,413 -2,248 -581 -226 -1,362 42.50%
NP 8,489 178,524 124,512 -79,113 574,328 -15,848 265,258 -43.62%
-
NP to SH 8,489 178,524 124,512 -79,113 574,328 -15,848 265,258 -43.62%
-
Tax Rate 57.38% 2.40% 1.90% - 0.10% - 0.51% -
Total Cost 1,763,896 1,790,034 1,748,506 1,652,363 1,704,013 1,657,852 1,812,978 -0.45%
-
Net Worth 1,168,857 1,223,350 1,116,750 1,064,778 1,277,518 851,693 908,027 4.29%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 102,693 101,742 60,902 27,093 136,290 - 106,594 -0.61%
Div Payout % 1,209.68% 56.99% 48.91% 0.00% 23.73% - 40.19% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,168,857 1,223,350 1,116,750 1,064,778 1,277,518 851,693 908,027 4.29%
NOSH 2,053,870 2,034,847 2,030,086 2,032,020 2,044,356 2,049,310 2,044,645 0.07%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.48% 9.07% 6.65% -5.03% 25.21% -0.97% 12.76% -
ROE 0.73% 14.59% 11.15% -7.43% 44.96% -1.86% 29.21% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 86.29 96.74 92.26 77.42 111.45 80.12 101.64 -2.68%
EPS 0.41 8.77 6.13 -3.89 28.09 -0.77 12.97 -43.73%
DPS 5.00 5.00 3.00 1.33 6.67 0.00 5.21 -0.68%
NAPS 0.5691 0.6012 0.5501 0.524 0.6249 0.4156 0.4441 4.21%
Adjusted Per Share Value based on latest NOSH - 2,036,031
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.52 91.66 87.21 73.25 106.08 76.45 96.76 -2.61%
EPS 0.40 8.31 5.80 -3.68 26.74 -0.74 12.35 -43.51%
DPS 4.78 4.74 2.84 1.26 6.35 0.00 4.96 -0.61%
NAPS 0.5442 0.5696 0.52 0.4958 0.5948 0.3966 0.4228 4.29%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.60 0.705 0.70 0.67 1.54 0.60 1.47 -
P/RPS 0.70 0.73 0.76 0.87 1.38 0.75 1.45 -11.41%
P/EPS 145.16 8.04 11.41 -17.21 5.48 -77.59 11.33 52.90%
EY 0.69 12.44 8.76 -5.81 18.24 -1.29 8.83 -34.58%
DY 8.33 7.09 4.29 1.99 4.33 0.00 3.55 15.26%
P/NAPS 1.05 1.17 1.27 1.28 2.46 1.44 3.31 -17.40%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 19/08/15 21/08/14 19/08/13 16/08/12 22/08/11 20/08/10 -
Price 0.635 0.65 0.71 0.675 1.47 0.47 1.17 -
P/RPS 0.74 0.67 0.77 0.87 1.32 0.59 1.15 -7.07%
P/EPS 153.63 7.41 11.58 -17.34 5.23 -60.78 9.02 60.33%
EY 0.65 13.50 8.64 -5.77 19.11 -1.65 11.09 -37.64%
DY 7.87 7.69 4.23 1.98 4.54 0.00 4.46 9.91%
P/NAPS 1.12 1.08 1.29 1.29 2.35 1.13 2.63 -13.25%

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