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

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
23-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Sep-2015 [#4]
Profit Trend
QoQ- 132.25%
YoY- 358.2%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 323,011 389,524 411,204 465,893 462,406 414,354 532,533 -7.99%
PBT -69,285 -3,489 -21,863 70,038 27,617 2,400 -2,426 74.78%
Tax 10,799 -408 7,274 5,569 -11,116 -4,676 -1,024 -
NP -58,486 -3,897 -14,589 75,607 16,501 -2,276 -3,450 60.24%
-
NP to SH -58,486 -3,897 -14,589 75,607 16,501 -2,276 -3,450 60.24%
-
Tax Rate - - - -7.95% 40.25% 194.83% - -
Total Cost 381,497 393,421 425,793 390,286 445,905 416,630 535,983 -5.50%
-
Net Worth 935,241 1,091,459 1,132,805 1,288,588 1,125,560 1,094,135 1,120,636 -2.96%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 935,241 1,091,459 1,132,805 1,288,588 1,125,560 1,094,135 1,120,636 -2.96%
NOSH 2,076,859 2,076,859 2,054,788 2,043,432 2,038,320 2,069,090 2,014,807 0.50%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -18.11% -1.00% -3.55% 16.23% 3.57% -0.55% -0.65% -
ROE -6.25% -0.36% -1.29% 5.87% 1.47% -0.21% -0.31% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.67 18.90 20.01 22.80 22.69 20.03 26.43 -8.34%
EPS -2.84 -0.19 -0.71 3.70 0.81 -0.11 -0.17 59.85%
DPS 0.00 0.50 1.25 3.00 1.00 0.00 3.00 -
NAPS 0.4538 0.5296 0.5513 0.6306 0.5522 0.5288 0.5562 -3.33%
Adjusted Per Share Value based on latest NOSH - 2,043,432
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 15.04 18.14 19.15 21.69 21.53 19.29 24.80 -7.99%
EPS -2.72 -0.18 -0.68 3.52 0.77 -0.11 -0.16 60.31%
DPS 0.00 0.48 1.20 2.85 0.95 0.00 2.81 -
NAPS 0.4355 0.5082 0.5274 0.60 0.5241 0.5094 0.5218 -2.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
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 1.75 2.72 2.65 2.94 2.80 3.15 2.95 -8.33%
P/EPS -9.69 -272.36 -74.65 18.11 78.44 -572.73 -455.52 -47.34%
EY -10.32 -0.37 -1.34 5.52 1.27 -0.17 -0.22 89.85%
DY 0.00 0.97 2.36 4.48 1.57 0.00 3.85 -
P/NAPS 0.61 0.97 0.96 1.06 1.15 1.19 1.40 -12.92%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
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 1.50 2.54 2.70 3.86 2.45 2.92 3.22 -11.94%
P/EPS -8.28 -253.85 -76.06 23.78 68.56 -531.82 -496.40 -49.43%
EY -12.08 -0.39 -1.31 4.20 1.46 -0.19 -0.20 98.01%
DY 0.00 1.04 2.31 3.41 1.80 0.00 3.53 -
P/NAPS 0.52 0.91 0.98 1.40 1.01 1.11 1.53 -16.45%

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