[JCY] YoY Annualized Quarter Result on 30-Sep-2013 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 22.12%
YoY- -114.42%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,740,493 1,942,312 1,867,170 1,594,292 2,241,289 1,671,255 2,044,648 -2.64%
PBT -6,924 207,228 122,811 -55,249 428,756 13,844 184,292 -
Tax -1,298 2,272 -12,926 -6,362 -1,460 -378 -7,905 -25.98%
NP -8,222 209,500 109,885 -61,611 427,296 13,466 176,387 -
-
NP to SH -8,222 209,500 109,885 -61,611 427,296 13,466 176,387 -
-
Tax Rate - -1.10% 10.53% - 0.34% 2.73% 4.29% -
Total Cost 1,748,715 1,732,812 1,757,285 1,655,903 1,813,993 1,657,789 1,868,261 -1.09%
-
Net Worth 1,133,197 1,285,123 1,122,021 1,071,707 1,136,675 887,323 879,073 4.31%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 102,774 137,560 86,356 20,266 163,491 - 79,915 4.27%
Div Payout % 0.00% 65.66% 78.59% 0.00% 38.26% - 45.31% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,133,197 1,285,123 1,122,021 1,071,707 1,136,675 887,323 879,073 4.31%
NOSH 2,055,499 2,037,937 2,031,912 2,026,677 2,043,645 2,049,718 2,043,881 0.09%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.47% 10.79% 5.89% -3.86% 19.06% 0.81% 8.63% -
ROE -0.73% 16.30% 9.79% -5.75% 37.59% 1.52% 20.07% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 84.67 95.31 91.89 78.67 109.67 81.54 100.04 -2.73%
EPS -0.40 10.28 5.41 -3.04 20.91 0.66 8.63 -
DPS 5.00 6.75 4.25 1.00 8.00 0.00 3.91 4.17%
NAPS 0.5513 0.6306 0.5522 0.5288 0.5562 0.4329 0.4301 4.22%
Adjusted Per Share Value based on latest NOSH - 2,069,090
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 81.04 90.44 86.94 74.23 104.36 77.81 95.20 -2.64%
EPS -0.38 9.75 5.12 -2.87 19.90 0.63 8.21 -
DPS 4.79 6.40 4.02 0.94 7.61 0.00 3.72 4.29%
NAPS 0.5276 0.5984 0.5224 0.499 0.5292 0.4131 0.4093 4.31%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.53 0.67 0.635 0.63 0.78 0.415 1.00 -
P/RPS 0.63 0.70 0.69 0.80 0.71 0.51 1.00 -7.40%
P/EPS -132.50 6.52 11.74 -20.72 3.73 63.17 11.59 -
EY -0.75 15.34 8.52 -4.83 26.81 1.58 8.63 -
DY 9.43 10.07 6.69 1.59 10.26 0.00 3.91 15.78%
P/NAPS 0.96 1.06 1.15 1.19 1.40 0.96 2.33 -13.72%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 23/11/15 26/11/14 21/11/13 21/11/12 29/11/11 30/11/10 -
Price 0.54 0.88 0.555 0.585 0.85 0.54 0.89 -
P/RPS 0.64 0.92 0.60 0.74 0.78 0.66 0.89 -5.34%
P/EPS -135.00 8.56 10.26 -19.24 4.07 82.20 10.31 -
EY -0.74 11.68 9.74 -5.20 24.60 1.22 9.70 -
DY 9.26 7.67 7.66 1.71 9.41 0.00 4.39 13.23%
P/NAPS 0.98 1.40 1.01 1.11 1.53 1.25 2.07 -11.70%

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