[JCY] YoY Quarter Result on 30-Jun-2015 [#3]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	332,125	390,200	343,841	479,754	452,630	401,690	573,138	-8.68%
YoY %	-14.88%	13.48%	-28.33%	5.99%	12.68%	-29.91%	-	-
Horiz. %	57.95%	68.08%	59.99%	83.71%	78.97%	70.09%	100.00%	-
PBT	-9,020	-12,974	-25,204	33,654	25,632	-12,431	105,140	-
YoY %	30.48%	48.52%	-174.89%	31.30%	306.19%	-111.82%	-	-
Horiz. %	-8.58%	-12.34%	-23.97%	32.01%	24.38%	-11.82%	100.00%	-
Tax	-783	2,990	-3,396	-1,100	-603	-396	62	-
YoY %	-126.19%	188.04%	-208.73%	-82.42%	-52.27%	-738.71%	-	-
Horiz. %	-1,262.90%	4,822.58%	-5,477.42%	-1,774.19%	-972.58%	-638.71%	100.00%	-
NP	-9,803	-9,984	-28,600	32,554	25,029	-12,827	105,202	-
YoY %	1.81%	65.09%	-187.85%	30.07%	295.13%	-112.19%	-	-
Horiz. %	-9.32%	-9.49%	-27.19%	30.94%	23.79%	-12.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-9,803	-9,984	-28,600	32,554	25,029	-12,827	105,202	-
YoY %	1.81%	65.09%	-187.85%	30.07%	295.13%	-112.19%	-	-
Horiz. %	-9.32%	-9.49%	-27.19%	30.94%	23.79%	-12.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	3.27%	2.35%	-	-0.06%	-
YoY %	-	-	-	39.15%	0.00%	-	-	-
Horiz. %	-	-	-	-5,450.00%	-3,916.67%	-	100.00%	-
Total Cost	341,928	400,184	372,441	447,200	427,601	414,517	467,936	-5.09%
YoY %	-14.56%	7.45%	-16.72%	4.58%	3.16%	-11.42%	-	-
Horiz. %	73.07%	85.52%	79.59%	95.57%	91.38%	88.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	997,687	1,109,762	1,170,954	1,230,909	1,119,386	1,066,880	1,279,002	-4.05%
YoY %	-10.10%	-5.23%	-4.87%	9.96%	4.92%	-16.58%	-	-
Horiz. %	78.01%	86.77%	91.55%	96.24%	87.52%	83.42%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	15,456	25,719	25,592	25,435	-	61,401	-
YoY %	-	-39.90%	0.50%	0.62%	0.00%	-	-	-
Horiz. %	-	25.17%	41.89%	41.68%	41.42%	-	100.00%	-
Div Payout %	-	0.00%	0.00%	78.62%	101.63%	-	58.37%	-
YoY %	-	0.00%	0.00%	-22.64%	0.00%	-	-	-
Horiz. %	-	0.00%	0.00%	134.69%	174.11%	-	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	997,687	1,109,762	1,170,954	1,230,909	1,119,386	1,066,880	1,279,002	-4.05%
YoY %	-10.10%	-5.23%	-4.87%	9.96%	4.92%	-16.58%	-	-
Horiz. %	78.01%	86.77%	91.55%	96.24%	87.52%	83.42%	100.00%	-
NOSH	2,076,859	2,076,859	2,057,553	2,047,421	2,034,878	2,036,031	2,046,731	0.24%
YoY %	0.00%	0.94%	0.49%	0.62%	-0.06%	-0.52%	-	-
Horiz. %	101.47%	101.47%	100.53%	100.03%	99.42%	99.48%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-2.95%	-2.56%	-8.32%	6.79%	5.53%	-3.19%	18.36%	-
YoY %	-15.23%	69.23%	-222.53%	22.78%	273.35%	-117.37%	-	-
Horiz. %	-16.07%	-13.94%	-45.32%	36.98%	30.12%	-17.37%	100.00%	-
ROE	-0.98%	-0.90%	-2.44%	2.64%	2.24%	-1.20%	8.23%	-
YoY %	-8.89%	63.11%	-192.42%	17.86%	286.67%	-114.58%	-	-
Horiz. %	-11.91%	-10.94%	-29.65%	32.08%	27.22%	-14.58%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	16.12	18.93	16.71	23.43	22.24	19.73	28.00	-8.78%
YoY %	-14.84%	13.29%	-28.68%	5.35%	12.72%	-29.54%	-	-
Horiz. %	57.57%	67.61%	59.68%	83.68%	79.43%	70.46%	100.00%	-
EPS	-0.48	-0.48	-1.39	1.59	1.23	-0.63	5.14	-
YoY %	0.00%	65.47%	-187.42%	29.27%	295.24%	-112.26%	-	-
Horiz. %	-9.34%	-9.34%	-27.04%	30.93%	23.93%	-12.26%	100.00%	-
DPS	0.00	0.75	1.25	1.25	1.25	0.00	3.00	-
YoY %	0.00%	-40.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	25.00%	41.67%	41.67%	41.67%	0.00%	100.00%	-
NAPS	0.4841	0.5385	0.5691	0.6012	0.5501	0.524	0.6249	-4.16%
YoY %	-10.10%	-5.38%	-5.34%	9.29%	4.98%	-16.15%	-	-
Horiz. %	77.47%	86.17%	91.07%	96.21%	88.03%	83.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,047,421
RPS	15.46	18.17	16.01	22.34	21.07	18.70	26.69	-8.69%
YoY %	-14.91%	13.49%	-28.33%	6.03%	12.67%	-29.94%	-	-
Horiz. %	57.92%	68.08%	59.99%	83.70%	78.94%	70.06%	100.00%	-
EPS	-0.46	-0.46	-1.33	1.52	1.17	-0.60	4.90	-
YoY %	0.00%	65.41%	-187.50%	29.91%	295.00%	-112.24%	-	-
Horiz. %	-9.39%	-9.39%	-27.14%	31.02%	23.88%	-12.24%	100.00%	-
DPS	0.00	0.72	1.20	1.19	1.18	0.00	2.86	-
YoY %	0.00%	-40.00%	0.84%	0.85%	0.00%	0.00%	-	-
Horiz. %	0.00%	25.17%	41.96%	41.61%	41.26%	0.00%	100.00%	-
NAPS	0.4645	0.5167	0.5452	0.5731	0.5212	0.4967	0.5955	-4.05%
YoY %	-10.10%	-5.23%	-4.87%	9.96%	4.93%	-16.59%	-	-
Horiz. %	78.00%	86.77%	91.55%	96.24%	87.52%	83.41%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.28	0.58	0.60	0.705	0.70	0.67	1.54	-
P/RPS	1.74	3.06	3.59	3.01	3.15	3.40	5.50	-17.44%
YoY %	-43.14%	-14.76%	19.27%	-4.44%	-7.35%	-38.18%	-	-
Horiz. %	31.64%	55.64%	65.27%	54.73%	57.27%	61.82%	100.00%	-
P/EPS	-58.87	-119.72	-43.17	44.34	56.91	-106.35	29.96	-
YoY %	50.83%	-177.32%	-197.36%	-22.09%	153.51%	-454.97%	-	-
Horiz. %	-196.50%	-399.60%	-144.09%	148.00%	189.95%	-354.97%	100.00%	-
EY	-1.70	-0.84	-2.32	2.26	1.76	-0.94	3.34	-
YoY %	-102.38%	63.79%	-202.65%	28.41%	287.23%	-128.14%	-	-
Horiz. %	-50.90%	-25.15%	-69.46%	67.66%	52.69%	-28.14%	100.00%	-
DY	0.00	1.29	2.08	1.77	1.79	0.00	1.95	-
YoY %	0.00%	-37.98%	17.51%	-1.12%	0.00%	0.00%	-	-
Horiz. %	0.00%	66.15%	106.67%	90.77%	91.79%	0.00%	100.00%	-
P/NAPS	0.58	1.08	1.05	1.17	1.27	1.28	2.46	-21.39%
YoY %	-46.30%	2.86%	-10.26%	-7.87%	-0.78%	-47.97%	-	-
Horiz. %	23.58%	43.90%	42.68%	47.56%	51.63%	52.03%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	20/08/18	17/08/17	18/08/16	19/08/15	21/08/14	19/08/13	16/08/12	-
Price	0.315	0.585	0.635	0.65	0.71	0.675	1.47	-
P/RPS	1.95	3.09	3.80	2.77	3.19	3.42	5.25	-15.20%
YoY %	-36.89%	-18.68%	37.18%	-13.17%	-6.73%	-34.86%	-	-
Horiz. %	37.14%	58.86%	72.38%	52.76%	60.76%	65.14%	100.00%	-
P/EPS	-66.22	-120.75	-45.68	40.88	57.72	-107.14	28.60	-
YoY %	45.16%	-164.34%	-211.74%	-29.18%	153.87%	-474.62%	-	-
Horiz. %	-231.54%	-422.20%	-159.72%	142.94%	201.82%	-374.62%	100.00%	-
EY	-1.51	-0.83	-2.19	2.45	1.73	-0.93	3.50	-
YoY %	-81.93%	62.10%	-189.39%	41.62%	286.02%	-126.57%	-	-
Horiz. %	-43.14%	-23.71%	-62.57%	70.00%	49.43%	-26.57%	100.00%	-
DY	0.00	1.28	1.97	1.92	1.76	0.00	2.04	-
YoY %	0.00%	-35.03%	2.60%	9.09%	0.00%	0.00%	-	-
Horiz. %	0.00%	62.75%	96.57%	94.12%	86.27%	0.00%	100.00%	-
P/NAPS	0.65	1.09	1.12	1.08	1.29	1.29	2.35	-19.27%
YoY %	-40.37%	-2.68%	3.70%	-16.28%	0.00%	-45.11%	-	-
Horiz. %	27.66%	46.38%	47.66%	45.96%	54.89%	54.89%	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