[JCY] YoY TTM Result on 31-Mar-2015 [#2]

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
TTM Result
Revenue	1,515,504	1,574,712	1,931,095	1,911,701	1,772,539	1,883,919	1,970,537	-4.27%
YoY %	-3.76%	-18.45%	1.01%	7.85%	-5.91%	-4.40%	-	-
Horiz. %	76.91%	79.91%	98.00%	97.01%	89.95%	95.60%	100.00%	-
PBT	-68,271	18,306	148,835	156,785	59,544	57,496	319,810	-
YoY %	-472.94%	-87.70%	-5.07%	163.31%	3.56%	-82.02%	-	-
Horiz. %	-21.35%	5.72%	46.54%	49.02%	18.62%	17.98%	100.00%	-
Tax	1,932	-4,012	-5,707	-13,916	-6,292	-2,252	-770	-
YoY %	148.16%	29.70%	58.99%	-121.17%	-179.40%	-192.47%	-	-
Horiz. %	-250.91%	521.04%	741.17%	1,807.27%	817.14%	292.47%	100.00%	-
NP	-66,339	14,294	143,128	142,869	53,252	55,244	319,040	-
YoY %	-564.10%	-90.01%	0.18%	168.29%	-3.61%	-82.68%	-	-
Horiz. %	-20.79%	4.48%	44.86%	44.78%	16.69%	17.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-66,339	14,294	143,128	142,869	53,252	55,244	319,040	-
YoY %	-564.10%	-90.01%	0.18%	168.29%	-3.61%	-82.68%	-	-
Horiz. %	-20.79%	4.48%	44.86%	44.78%	16.69%	17.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	21.92%	3.83%	8.88%	10.57%	3.92%	0.24%	-
YoY %	-	472.32%	-56.87%	-15.99%	169.64%	1,533.33%	-	-
Horiz. %	-	9,133.33%	1,595.83%	3,700.00%	4,404.17%	1,633.33%	100.00%	-
Total Cost	1,581,843	1,560,418	1,787,967	1,768,832	1,719,287	1,828,675	1,651,497	-0.71%
YoY %	1.37%	-12.73%	1.08%	2.88%	-5.98%	10.73%	-	-
Horiz. %	95.78%	94.49%	108.26%	107.10%	104.10%	110.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-11.75%	-7.19%	2.07%	8.03%	4.21%	-10.51%	-	-
Horiz. %	84.22%	95.43%	102.82%	100.74%	93.25%	89.49%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	36,065	102,836	138,430	91,510	20,267	162,476	40,875	-2.06%
YoY %	-64.93%	-25.71%	51.27%	351.52%	-87.53%	297.49%	-	-
Horiz. %	88.23%	251.59%	338.67%	223.88%	49.58%	397.49%	100.00%	-
Div Payout %	0.00%	719.44%	96.72%	64.05%	38.06%	294.11%	12.81%	-
YoY %	0.00%	643.84%	51.01%	68.29%	-87.06%	2,195.94%	-	-
Horiz. %	0.00%	5,616.24%	755.04%	500.00%	297.11%	2,295.94%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
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%
YoY %	-11.75%	-7.19%	2.07%	8.03%	4.21%	-10.51%	-	-
Horiz. %	84.22%	95.43%	102.82%	100.74%	93.25%	89.49%	100.00%	-
NOSH	2,076,859	2,054,400	2,073,548	2,029,841	2,026,702	2,037,156	2,043,759	0.26%
YoY %	1.09%	-0.92%	2.15%	0.15%	-0.51%	-0.32%	-	-
Horiz. %	101.62%	100.52%	101.46%	99.32%	99.17%	99.68%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	-4.38%	0.91%	7.41%	7.47%	3.00%	2.93%	16.19%	-
YoY %	-581.32%	-87.72%	-0.80%	149.00%	2.39%	-81.90%	-	-
Horiz. %	-27.05%	5.62%	45.77%	46.14%	18.53%	18.10%	100.00%	-
ROE	-6.57%	1.25%	11.61%	11.83%	4.76%	5.15%	26.60%	-
YoY %	-625.60%	-89.23%	-1.86%	148.53%	-7.57%	-80.64%	-	-
Horiz. %	-24.70%	4.70%	43.65%	44.47%	17.89%	19.36%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	73.54	76.65	93.13	94.18	87.46	92.48	96.42	-4.41%
YoY %	-4.06%	-17.70%	-1.11%	7.68%	-5.43%	-4.09%	-	-
Horiz. %	76.27%	79.50%	96.59%	97.68%	90.71%	95.91%	100.00%	-
EPS	-3.22	0.70	6.90	7.04	2.63	2.71	15.61	-
YoY %	-560.00%	-89.86%	-1.99%	167.68%	-2.95%	-82.64%	-	-
Horiz. %	-20.63%	4.48%	44.20%	45.10%	16.85%	17.36%	100.00%	-
DPS	1.75	5.00	6.75	4.50	1.00	8.00	2.00	-2.19%
YoY %	-65.00%	-25.93%	50.00%	350.00%	-87.50%	300.00%	-	-
Horiz. %	87.50%	250.00%	337.50%	225.00%	50.00%	400.00%	100.00%	-
NAPS	0.4901	0.5571	0.5947	0.5952	0.5518	0.5268	0.5868	-2.95%
YoY %	-12.03%	-6.32%	-0.08%	7.87%	4.75%	-10.22%	-	-
Horiz. %	83.52%	94.94%	101.35%	101.43%	94.04%	89.78%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,029,841
RPS	70.56	73.32	89.91	89.01	82.53	87.71	91.75	-4.28%
YoY %	-3.76%	-18.45%	1.01%	7.85%	-5.91%	-4.40%	-	-
Horiz. %	76.90%	79.91%	97.99%	97.01%	89.95%	95.60%	100.00%	-
EPS	-3.09	0.67	6.66	6.65	2.48	2.57	14.85	-
YoY %	-561.19%	-89.94%	0.15%	168.15%	-3.50%	-82.69%	-	-
Horiz. %	-20.81%	4.51%	44.85%	44.78%	16.70%	17.31%	100.00%	-
DPS	1.68	4.79	6.45	4.26	0.94	7.56	1.90	-2.02%
YoY %	-64.93%	-25.74%	51.41%	353.19%	-87.57%	297.89%	-	-
Horiz. %	88.42%	252.11%	339.47%	224.21%	49.47%	397.89%	100.00%	-
NAPS	0.4703	0.5329	0.5741	0.5625	0.5207	0.4997	0.5584	-2.81%
YoY %	-11.75%	-7.18%	2.06%	8.03%	4.20%	-10.51%	-	-
Horiz. %	84.22%	95.43%	102.81%	100.73%	93.25%	89.49%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
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	0.48	0.78	0.78	0.75	0.83	0.57	0.56	-2.53%
YoY %	-38.46%	0.00%	4.00%	-9.64%	45.61%	1.79%	-	-
Horiz. %	85.71%	139.29%	139.29%	133.93%	148.21%	101.79%	100.00%	-
P/EPS	-10.87	85.52	10.58	10.02	27.59	19.36	3.46	-
YoY %	-112.71%	708.32%	5.59%	-63.68%	42.51%	459.54%	-	-
Horiz. %	-314.16%	2,471.68%	305.78%	289.60%	797.40%	559.54%	100.00%	-
EY	-9.20	1.17	9.46	9.98	3.62	5.17	28.91	-
YoY %	-886.32%	-87.63%	-5.21%	175.69%	-29.98%	-82.12%	-	-
Horiz. %	-31.82%	4.05%	32.72%	34.52%	12.52%	17.88%	100.00%	-
DY	5.00	8.40	9.25	6.38	1.38	15.24	3.70	5.14%
YoY %	-40.48%	-9.19%	44.98%	362.32%	-90.94%	311.89%	-	-
Horiz. %	135.14%	227.03%	250.00%	172.43%	37.30%	411.89%	100.00%	-
P/NAPS	0.71	1.07	1.23	1.18	1.31	1.00	0.92	-4.22%
YoY %	-33.64%	-13.01%	4.24%	-9.92%	31.00%	8.70%	-	-
Horiz. %	77.17%	116.30%	133.70%	128.26%	142.39%	108.70%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
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	0.43	0.87	0.71	0.82	0.85	0.70	0.56	-4.30%
YoY %	-50.57%	22.54%	-13.41%	-3.53%	21.43%	25.00%	-	-
Horiz. %	76.79%	155.36%	126.79%	146.43%	151.79%	125.00%	100.00%	-
P/EPS	-9.79	95.58	9.63	10.94	28.35	23.97	3.46	-
YoY %	-110.24%	892.52%	-11.97%	-61.41%	18.27%	592.77%	-	-
Horiz. %	-282.95%	2,762.43%	278.32%	316.18%	819.36%	692.77%	100.00%	-
EY	-10.22	1.05	10.38	9.14	3.53	4.17	28.91	-
YoY %	-1,073.33%	-89.88%	13.57%	158.92%	-15.35%	-85.58%	-	-
Horiz. %	-35.35%	3.63%	35.90%	31.62%	12.21%	14.42%	100.00%	-
DY	5.56	7.52	10.15	5.84	1.34	12.31	3.70	7.02%
YoY %	-26.06%	-25.91%	73.80%	335.82%	-89.11%	232.70%	-	-
Horiz. %	150.27%	203.24%	274.32%	157.84%	36.22%	332.70%	100.00%	-
P/NAPS	0.64	1.19	1.12	1.29	1.35	1.23	0.92	-5.86%
YoY %	-46.22%	6.25%	-13.18%	-4.44%	9.76%	33.70%	-	-
Horiz. %	69.57%	129.35%	121.74%	140.22%	146.74%	133.70%	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