[JCY] YoY Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 0.96%
YoY- 48.25%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,471,560 1,639,334 1,970,896 1,993,330 1,904,268 1,556,496 2,271,236 -6.97%
PBT -103,616 130,746 80,286 207,072 139,124 -90,436 652,084 -
Tax -1,300 -15,780 -10,352 -4,394 -2,414 -2,580 -996 4.53%
NP -104,916 114,966 69,934 202,678 136,710 -93,016 651,088 -
-
NP to SH -104,916 114,966 69,934 202,678 136,710 -93,016 651,088 -
-
Tax Rate - 12.07% 12.89% 2.12% 1.74% - 0.15% -
Total Cost 1,576,476 1,524,368 1,900,962 1,790,652 1,767,558 1,649,512 1,620,148 -0.45%
-
Net Worth 1,010,052 1,147,805 1,223,227 1,208,757 1,119,237 1,069,887 1,199,932 -2.82%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 20,609 51,508 102,844 101,542 40,566 40,618 204,487 -31.77%
Div Payout % 0.00% 44.80% 147.06% 50.10% 29.67% 0.00% 31.41% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,010,052 1,147,805 1,223,227 1,208,757 1,119,237 1,069,887 1,199,932 -2.82%
NOSH 2,076,859 2,060,322 2,056,882 2,030,841 2,028,338 2,030,917 2,044,874 0.25%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -7.13% 7.01% 3.55% 10.17% 7.18% -5.98% 28.67% -
ROE -10.39% 10.02% 5.72% 16.77% 12.21% -8.69% 54.26% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 71.40 79.57 95.82 98.15 93.88 76.64 111.07 -7.09%
EPS -5.10 5.58 3.40 9.98 6.74 -4.58 31.84 -
DPS 1.00 2.50 5.00 5.00 2.00 2.00 10.00 -31.85%
NAPS 0.4901 0.5571 0.5947 0.5952 0.5518 0.5268 0.5868 -2.95%
Adjusted Per Share Value based on latest NOSH - 2,029,841
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 68.52 76.33 91.77 92.81 88.66 72.47 105.75 -6.97%
EPS -4.88 5.35 3.26 9.44 6.37 -4.33 30.32 -
DPS 0.96 2.40 4.79 4.73 1.89 1.89 9.52 -31.76%
NAPS 0.4703 0.5344 0.5695 0.5628 0.5211 0.4981 0.5587 -2.82%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.35 0.595 0.73 0.705 0.725 0.525 0.54 -
P/RPS 0.49 0.75 0.76 0.72 0.77 0.69 0.49 0.00%
P/EPS -6.88 10.66 21.47 7.06 10.76 -11.46 1.70 -
EY -14.55 9.38 4.66 14.16 9.30 -8.72 58.96 -
DY 2.86 4.20 6.85 7.09 2.76 3.81 18.52 -26.74%
P/NAPS 0.71 1.07 1.23 1.18 1.31 1.00 0.92 -4.22%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 15/05/18 18/05/17 19/05/16 20/05/15 19/05/14 22/05/13 17/05/12 -
Price 0.315 0.665 0.665 0.77 0.745 0.65 0.54 -
P/RPS 0.44 0.84 0.69 0.78 0.79 0.85 0.49 -1.77%
P/EPS -6.19 11.92 19.56 7.72 11.05 -14.19 1.70 -
EY -16.16 8.39 5.11 12.96 9.05 -7.05 58.96 -
DY 3.17 3.76 7.52 6.49 2.68 3.08 18.52 -25.47%
P/NAPS 0.64 1.19 1.12 1.29 1.35 1.23 0.92 -5.86%

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