[JCY] YoY Quarter Result on 30-Sep-2012 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -103.28%
YoY- -113.61%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 465,893 462,406 414,354 532,533 439,752 485,970 501,216 -1.21%
PBT 70,038 27,617 2,400 -2,426 25,560 -15,674 72,031 -0.46%
Tax 5,569 -11,116 -4,676 -1,024 -208 -6,883 1,468 24.87%
NP 75,607 16,501 -2,276 -3,450 25,352 -22,557 73,499 0.47%
-
NP to SH 75,607 16,501 -2,276 -3,450 25,352 -22,557 73,499 0.47%
-
Tax Rate -7.95% 40.25% 194.83% - 0.81% - -2.04% -
Total Cost 390,286 445,905 416,630 535,983 414,400 508,527 427,717 -1.51%
-
Net Worth 1,288,588 1,125,560 1,094,135 1,120,636 887,243 881,978 803,575 8.18%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 61,302 20,383 - 60,444 - - 231,757 -19.87%
Div Payout % 81.08% 123.53% - 0.00% - - 315.32% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 1,288,588 1,125,560 1,094,135 1,120,636 887,243 881,978 803,575 8.18%
NOSH 2,043,432 2,038,320 2,069,090 2,014,807 2,049,534 2,050,636 2,047,325 -0.03%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.23% 3.57% -0.55% -0.65% 5.77% -4.64% 14.66% -
ROE 5.87% 1.47% -0.21% -0.31% 2.86% -2.56% 9.15% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 22.80 22.69 20.03 26.43 21.46 23.70 24.48 -1.17%
EPS 3.70 0.81 -0.11 -0.17 1.24 -1.10 3.59 0.50%
DPS 3.00 1.00 0.00 3.00 0.00 0.00 11.32 -19.84%
NAPS 0.6306 0.5522 0.5288 0.5562 0.4329 0.4301 0.3925 8.21%
Adjusted Per Share Value based on latest NOSH - 2,014,807
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.72 21.56 19.32 24.83 20.51 22.66 23.37 -1.21%
EPS 3.53 0.77 -0.11 -0.16 1.18 -1.05 3.43 0.47%
DPS 2.86 0.95 0.00 2.82 0.00 0.00 10.81 -19.86%
NAPS 0.6009 0.5249 0.5102 0.5226 0.4137 0.4113 0.3747 8.18%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 - -
Price 0.67 0.635 0.63 0.78 0.415 1.00 0.00 -
P/RPS 2.94 2.80 3.15 2.95 1.93 4.22 0.00 -
P/EPS 18.11 78.44 -572.73 -455.52 33.55 -90.91 0.00 -
EY 5.52 1.27 -0.17 -0.22 2.98 -1.10 0.00 -
DY 4.48 1.57 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 1.06 1.15 1.19 1.40 0.96 2.33 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 26/11/14 21/11/13 21/11/12 29/11/11 30/11/10 - -
Price 0.88 0.555 0.585 0.85 0.54 0.89 0.00 -
P/RPS 3.86 2.45 2.92 3.22 2.52 3.76 0.00 -
P/EPS 23.78 68.56 -531.82 -496.40 43.66 -80.91 0.00 -
EY 4.20 1.46 -0.19 -0.20 2.29 -1.24 0.00 -
DY 3.41 1.80 0.00 3.53 0.00 0.00 0.00 -
P/NAPS 1.40 1.01 1.11 1.53 1.25 2.07 0.00 -

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
Post a Comment