[JCY] YoY 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- 1.92%
YoY- 34.25%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 346,698 406,664 457,293 508,797 475,321 401,424 576,584 -8.12%
PBT -38,032 19,853 -3,734 52,489 38,706 -20,125 163,458 -
Tax -330 -4,445 -2,694 -1,337 -604 -654 -366 -1.71%
NP -38,362 15,408 -6,428 51,152 38,102 -20,779 163,092 -
-
NP to SH -38,362 15,408 -6,428 51,152 38,102 -20,779 163,092 -
-
Tax Rate - 22.39% - 2.55% 1.56% - 0.22% -
Total Cost 385,060 391,256 463,721 457,645 437,219 422,203 413,492 -1.17%
-
Net Worth 1,010,052 1,144,506 1,233,139 1,208,161 1,118,334 1,073,174 1,199,277 -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 - 25,680 25,919 25,373 20,267 - 61,312 -
Div Payout % - 166.67% 0.00% 49.60% 53.19% - 37.59% -
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 1,144,506 1,233,139 1,208,161 1,118,334 1,073,174 1,199,277 -2.82%
NOSH 2,076,859 2,054,400 2,073,548 2,029,841 2,026,702 2,037,156 2,043,759 0.26%
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 -11.06% 3.79% -1.41% 10.05% 8.02% -5.18% 28.29% -
ROE -3.80% 1.35% -0.52% 4.23% 3.41% -1.94% 13.60% -
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 16.82 19.79 22.05 25.07 23.45 19.71 28.21 -8.25%
EPS -1.86 0.75 -0.31 2.52 1.88 -1.02 7.98 -
DPS 0.00 1.25 1.25 1.25 1.00 0.00 3.00 -
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 16.14 18.93 21.29 23.69 22.13 18.69 26.85 -8.12%
EPS -1.79 0.72 -0.30 2.38 1.77 -0.97 7.59 -
DPS 0.00 1.20 1.21 1.18 0.94 0.00 2.85 -
NAPS 0.4703 0.5329 0.5742 0.5625 0.5207 0.4997 0.5584 -2.81%
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 2.08 3.01 3.31 2.81 3.09 2.66 1.91 1.43%
P/EPS -18.80 79.33 -235.48 27.98 38.56 -51.47 6.77 -
EY -5.32 1.26 -0.42 3.57 2.59 -1.94 14.78 -
DY 0.00 2.10 1.71 1.77 1.38 0.00 5.56 -
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 1.87 3.36 3.02 3.07 3.18 3.30 1.91 -0.35%
P/EPS -16.92 88.67 -214.52 30.56 39.63 -63.73 6.77 -
EY -5.91 1.13 -0.47 3.27 2.52 -1.57 14.78 -
DY 0.00 1.88 1.88 1.62 1.34 0.00 5.56 -
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