[JCY] YoY Quarter Result on 30-Sep-2014 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- -34.07%
YoY- 825.0%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 389,524 411,204 465,893 462,406 414,354 532,533 439,752 -1.99%
PBT -3,489 -21,863 70,038 27,617 2,400 -2,426 25,560 -
Tax -408 7,274 5,569 -11,116 -4,676 -1,024 -208 11.87%
NP -3,897 -14,589 75,607 16,501 -2,276 -3,450 25,352 -
-
NP to SH -3,897 -14,589 75,607 16,501 -2,276 -3,450 25,352 -
-
Tax Rate - - -7.95% 40.25% 194.83% - 0.81% -
Total Cost 393,421 425,793 390,286 445,905 416,630 535,983 414,400 -0.86%
-
Net Worth 1,091,459 1,132,805 1,288,588 1,125,560 1,094,135 1,120,636 887,243 3.50%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 10,304 25,684 61,302 20,383 - 60,444 - -
Div Payout % 0.00% 0.00% 81.08% 123.53% - 0.00% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,091,459 1,132,805 1,288,588 1,125,560 1,094,135 1,120,636 887,243 3.50%
NOSH 2,076,859 2,054,788 2,043,432 2,038,320 2,069,090 2,014,807 2,049,534 0.22%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -1.00% -3.55% 16.23% 3.57% -0.55% -0.65% 5.77% -
ROE -0.36% -1.29% 5.87% 1.47% -0.21% -0.31% 2.86% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.90 20.01 22.80 22.69 20.03 26.43 21.46 -2.09%
EPS -0.19 -0.71 3.70 0.81 -0.11 -0.17 1.24 -
DPS 0.50 1.25 3.00 1.00 0.00 3.00 0.00 -
NAPS 0.5296 0.5513 0.6306 0.5522 0.5288 0.5562 0.4329 3.41%
Adjusted Per Share Value based on latest NOSH - 2,038,320
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.14 19.15 21.69 21.53 19.29 24.79 20.47 -1.99%
EPS -0.18 -0.68 3.52 0.77 -0.11 -0.16 1.18 -
DPS 0.48 1.20 2.85 0.95 0.00 2.81 0.00 -
NAPS 0.5082 0.5274 0.60 0.524 0.5094 0.5218 0.4131 3.51%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.515 0.53 0.67 0.635 0.63 0.78 0.415 -
P/RPS 2.72 2.65 2.94 2.80 3.15 2.95 1.93 5.87%
P/EPS -272.36 -74.65 18.11 78.44 -572.73 -455.52 33.55 -
EY -0.37 -1.34 5.52 1.27 -0.17 -0.22 2.98 -
DY 0.97 2.36 4.48 1.57 0.00 3.85 0.00 -
P/NAPS 0.97 0.96 1.06 1.15 1.19 1.40 0.96 0.17%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 28/11/17 24/11/16 23/11/15 26/11/14 21/11/13 21/11/12 29/11/11 -
Price 0.48 0.54 0.88 0.555 0.585 0.85 0.54 -
P/RPS 2.54 2.70 3.86 2.45 2.92 3.22 2.52 0.13%
P/EPS -253.85 -76.06 23.78 68.56 -531.82 -496.40 43.66 -
EY -0.39 -1.31 4.20 1.46 -0.19 -0.20 2.29 -
DY 1.04 2.31 3.41 1.80 0.00 3.53 0.00 -
P/NAPS 0.91 0.98 1.40 1.01 1.11 1.53 1.25 -5.14%

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