[JCY] YoY Cumulative 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- 101.92%
YoY- 48.25%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 735,780 819,667 985,448 996,665 952,134 778,248 1,135,618 -6.97%
PBT -51,808 65,373 40,143 103,536 69,562 -45,218 326,042 -
Tax -650 -7,890 -5,176 -2,197 -1,207 -1,290 -498 4.53%
NP -52,458 57,483 34,967 101,339 68,355 -46,508 325,544 -
-
NP to SH -52,458 57,483 34,967 101,339 68,355 -46,508 325,544 -
-
Tax Rate - 12.07% 12.89% 2.12% 1.74% - 0.15% -
Total Cost 788,238 762,184 950,481 895,326 883,779 824,756 810,074 -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 10,304 25,754 51,422 50,771 20,283 20,309 102,243 -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 -5.19% 5.01% 2.86% 8.38% 6.11% -4.35% 27.13% -
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 35.70 39.78 47.91 49.08 46.94 38.32 55.53 -7.09%
EPS -2.55 2.79 1.70 4.99 3.37 -2.29 15.92 -
DPS 0.50 1.25 2.50 2.50 1.00 1.00 5.00 -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 34.32 38.23 45.97 46.49 44.41 36.30 52.97 -6.97%
EPS -2.45 2.68 1.63 4.73 3.19 -2.17 15.18 -
DPS 0.48 1.20 2.40 2.37 0.95 0.95 4.77 -31.78%
NAPS 0.4711 0.5354 0.5706 0.5638 0.5221 0.499 0.5597 -2.83%
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 0.98 1.50 1.52 1.44 1.54 1.37 0.97 0.17%
P/EPS -13.75 21.33 42.94 14.13 21.51 -22.93 3.39 -
EY -7.27 4.69 2.33 7.08 4.65 -4.36 29.48 -
DY 1.43 2.10 3.42 3.55 1.38 1.90 9.26 -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 0.88 1.67 1.39 1.57 1.59 1.70 0.97 -1.60%
P/EPS -12.38 23.84 39.12 15.43 22.11 -28.38 3.39 -
EY -8.08 4.20 2.56 6.48 4.52 -3.52 29.48 -
DY 1.59 1.88 3.76 3.25 1.34 1.54 9.26 -25.43%
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