[JCY] YoY Cumulative Quarter Result on 30-Sep-2015 [#4]

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Cumulative Result
Revenue	1,390,916	1,599,391	1,740,493	1,942,312	1,867,170	1,594,292	2,241,289	-7.64%
YoY %	-13.03%	-8.11%	-10.39%	4.02%	17.12%	-28.87%	-	-
Horiz. %	62.06%	71.36%	77.66%	86.66%	83.31%	71.13%	100.00%	-
PBT	-130,113	48,910	-6,924	207,228	122,811	-55,249	428,756	-
YoY %	-366.03%	806.38%	-103.34%	68.74%	322.29%	-112.89%	-	-
Horiz. %	-30.35%	11.41%	-1.61%	48.33%	28.64%	-12.89%	100.00%	-
Tax	9,366	-5,308	-1,298	2,272	-12,926	-6,362	-1,460	-
YoY %	276.45%	-308.94%	-157.13%	117.58%	-103.18%	-335.75%	-	-
Horiz. %	-641.51%	363.56%	88.90%	-155.62%	885.34%	435.75%	100.00%	-
NP	-120,747	43,602	-8,222	209,500	109,885	-61,611	427,296	-
YoY %	-376.93%	630.31%	-103.92%	90.65%	278.35%	-114.42%	-	-
Horiz. %	-28.26%	10.20%	-1.92%	49.03%	25.72%	-14.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-120,747	43,602	-8,222	209,500	109,885	-61,611	427,296	-
YoY %	-376.93%	630.31%	-103.92%	90.65%	278.35%	-114.42%	-	-
Horiz. %	-28.26%	10.20%	-1.92%	49.03%	25.72%	-14.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	10.85%	-	-1.10%	10.53%	-	0.34%	-
YoY %	-	0.00%	-	-110.45%	0.00%	-	-	-
Horiz. %	-	3,191.18%	-	-323.53%	3,097.06%	-	100.00%	-
Total Cost	1,511,663	1,555,789	1,748,715	1,732,812	1,757,285	1,655,903	1,813,993	-2.99%
YoY %	-2.84%	-11.03%	0.92%	-1.39%	6.12%	-8.72%	-	-
Horiz. %	83.33%	85.77%	96.40%	95.52%	96.87%	91.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	935,241	1,091,459	1,133,197	1,285,123	1,122,021	1,071,707	1,136,675	-3.19%
YoY %	-14.31%	-3.68%	-11.82%	14.54%	4.69%	-5.72%	-	-
Horiz. %	82.28%	96.02%	99.69%	113.06%	98.71%	94.28%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	10,304	77,284	102,774	137,560	86,356	20,266	163,491	-36.90%
YoY %	-86.67%	-24.80%	-25.29%	59.29%	326.11%	-87.60%	-	-
Horiz. %	6.30%	47.27%	62.86%	84.14%	52.82%	12.40%	100.00%	-
Div Payout %	0.00%	177.25%	0.00%	65.66%	78.59%	0.00%	38.26%	-
YoY %	0.00%	0.00%	0.00%	-16.45%	0.00%	0.00%	-	-
Horiz. %	0.00%	463.28%	0.00%	171.62%	205.41%	0.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	935,241	1,091,459	1,133,197	1,285,123	1,122,021	1,071,707	1,136,675	-3.19%
YoY %	-14.31%	-3.68%	-11.82%	14.54%	4.69%	-5.72%	-	-
Horiz. %	82.28%	96.02%	99.69%	113.06%	98.71%	94.28%	100.00%	-
NOSH	2,076,859	2,076,859	2,055,499	2,037,937	2,031,912	2,026,677	2,043,645	0.26%
YoY %	0.00%	1.04%	0.86%	0.30%	0.26%	-0.83%	-	-
Horiz. %	101.63%	101.63%	100.58%	99.72%	99.43%	99.17%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	-8.68%	2.73%	-0.47%	10.79%	5.89%	-3.86%	19.06%	-
YoY %	-417.95%	680.85%	-104.36%	83.19%	252.59%	-120.25%	-	-
Horiz. %	-45.54%	14.32%	-2.47%	56.61%	30.90%	-20.25%	100.00%	-
ROE	-12.91%	3.99%	-0.73%	16.30%	9.79%	-5.75%	37.59%	-
YoY %	-423.56%	646.58%	-104.48%	66.50%	270.26%	-115.30%	-	-
Horiz. %	-34.34%	10.61%	-1.94%	43.36%	26.04%	-15.30%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	67.49	77.61	84.67	95.31	91.89	78.67	109.67	-7.76%
YoY %	-13.04%	-8.34%	-11.16%	3.72%	16.80%	-28.27%	-	-
Horiz. %	61.54%	70.77%	77.20%	86.91%	83.79%	71.73%	100.00%	-
EPS	-5.86	2.12	-0.40	10.28	5.41	-3.04	20.91	-
YoY %	-376.42%	630.00%	-103.89%	90.02%	277.96%	-114.54%	-	-
Horiz. %	-28.02%	10.14%	-1.91%	49.16%	25.87%	-14.54%	100.00%	-
DPS	0.50	3.75	5.00	6.75	4.25	1.00	8.00	-36.99%
YoY %	-86.67%	-25.00%	-25.93%	58.82%	325.00%	-87.50%	-	-
Horiz. %	6.25%	46.88%	62.50%	84.38%	53.12%	12.50%	100.00%	-
NAPS	0.4538	0.5296	0.5513	0.6306	0.5522	0.5288	0.5562	-3.33%
YoY %	-14.31%	-3.94%	-12.58%	14.20%	4.43%	-4.93%	-	-
Horiz. %	81.59%	95.22%	99.12%	113.38%	99.28%	95.07%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,043,432
RPS	64.76	74.47	81.04	90.43	86.93	74.23	104.35	-7.63%
YoY %	-13.04%	-8.11%	-10.38%	4.03%	17.11%	-28.86%	-	-
Horiz. %	62.06%	71.37%	77.66%	86.66%	83.31%	71.14%	100.00%	-
EPS	-5.62	2.03	-0.38	9.75	5.12	-2.87	19.89	-
YoY %	-376.85%	634.21%	-103.90%	90.43%	278.40%	-114.43%	-	-
Horiz. %	-28.26%	10.21%	-1.91%	49.02%	25.74%	-14.43%	100.00%	-
DPS	0.48	3.60	4.79	6.40	4.02	0.94	7.61	-36.89%
YoY %	-86.67%	-24.84%	-25.16%	59.20%	327.66%	-87.65%	-	-
Horiz. %	6.31%	47.31%	62.94%	84.10%	52.83%	12.35%	100.00%	-
NAPS	0.4354	0.5082	0.5276	0.5983	0.5224	0.499	0.5292	-3.19%
YoY %	-14.33%	-3.68%	-11.82%	14.53%	4.69%	-5.71%	-	-
Horiz. %	82.28%	96.03%	99.70%	113.06%	98.72%	94.29%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	0.275	0.515	0.53	0.67	0.635	0.63	0.78	-
P/RPS	0.41	0.66	0.63	0.70	0.69	0.80	0.71	-8.74%
YoY %	-37.88%	4.76%	-10.00%	1.45%	-13.75%	12.68%	-	-
Horiz. %	57.75%	92.96%	88.73%	98.59%	97.18%	112.68%	100.00%	-
P/EPS	-4.69	24.34	-132.50	6.52	11.74	-20.72	3.73	-
YoY %	-119.27%	118.37%	-2,132.21%	-44.46%	156.66%	-655.50%	-	-
Horiz. %	-125.74%	652.55%	-3,552.28%	174.80%	314.75%	-555.50%	100.00%	-
EY	-21.31	4.11	-0.75	15.34	8.52	-4.83	26.81	-
YoY %	-618.49%	648.00%	-104.89%	80.05%	276.40%	-118.02%	-	-
Horiz. %	-79.49%	15.33%	-2.80%	57.22%	31.78%	-18.02%	100.00%	-
DY	1.82	7.28	9.43	10.07	6.69	1.59	10.26	-25.03%
YoY %	-75.00%	-22.80%	-6.36%	50.52%	320.75%	-84.50%	-	-
Horiz. %	17.74%	70.96%	91.91%	98.15%	65.20%	15.50%	100.00%	-
P/NAPS	0.61	0.97	0.96	1.06	1.15	1.19	1.40	-12.92%
YoY %	-37.11%	1.04%	-9.43%	-7.83%	-3.36%	-15.00%	-	-
Horiz. %	43.57%	69.29%	68.57%	75.71%	82.14%	85.00%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	30/11/18	28/11/17	24/11/16	23/11/15	26/11/14	21/11/13	21/11/12	-
Price	0.235	0.48	0.54	0.88	0.555	0.585	0.85	-
P/RPS	0.35	0.62	0.64	0.92	0.60	0.74	0.78	-12.49%
YoY %	-43.55%	-3.12%	-30.43%	53.33%	-18.92%	-5.13%	-	-
Horiz. %	44.87%	79.49%	82.05%	117.95%	76.92%	94.87%	100.00%	-
P/EPS	-4.01	22.69	-135.00	8.56	10.26	-19.24	4.07	-
YoY %	-117.67%	116.81%	-1,677.10%	-16.57%	153.33%	-572.73%	-	-
Horiz. %	-98.53%	557.49%	-3,316.95%	210.32%	252.09%	-472.73%	100.00%	-
EY	-24.93	4.41	-0.74	11.68	9.74	-5.20	24.60	-
YoY %	-665.31%	695.95%	-106.34%	19.92%	287.31%	-121.14%	-	-
Horiz. %	-101.34%	17.93%	-3.01%	47.48%	39.59%	-21.14%	100.00%	-
DY	2.13	7.81	9.26	7.67	7.66	1.71	9.41	-21.92%
YoY %	-72.73%	-15.66%	20.73%	0.13%	347.95%	-81.83%	-	-
Horiz. %	22.64%	83.00%	98.41%	81.51%	81.40%	18.17%	100.00%	-
P/NAPS	0.52	0.91	0.98	1.40	1.01	1.11	1.53	-16.45%
YoY %	-42.86%	-7.14%	-30.00%	38.61%	-9.01%	-27.45%	-	-
Horiz. %	33.99%	59.48%	64.05%	91.50%	66.01%	72.55%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos