[JCY] QoQ Annualized Quarter Result on 31-Mar-2010 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -7.48%
YoY- 82.83%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,755,616 2,044,648 2,078,237 2,155,778 2,112,808 1,758,077 1,675,814 3.14%
PBT 30,220 184,292 266,621 288,034 311,152 205,911 178,505 -69.29%
Tax -172 -7,905 -1,362 -1,344 -1,288 1,368 -133 18.64%
NP 30,048 176,387 265,258 286,690 309,864 207,279 178,372 -69.39%
-
NP to SH 30,048 176,387 265,258 286,690 309,864 207,279 178,372 -69.39%
-
Tax Rate 0.57% 4.29% 0.51% 0.47% 0.41% -0.66% 0.07% -
Total Cost 1,725,568 1,868,261 1,812,978 1,869,088 1,802,944 1,550,798 1,497,442 9.88%
-
Net Worth 876,264 879,073 908,027 936,343 832,759 802,337 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 79,915 106,594 159,908 - 231,400 - -
Div Payout % - 45.31% 40.19% 55.78% - 111.64% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 876,264 879,073 908,027 936,343 832,759 802,337 0 -
NOSH 2,030,270 2,043,881 2,044,645 2,044,864 1,936,650 2,044,171 2,045,550 -0.49%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 1.71% 8.63% 12.76% 13.30% 14.67% 11.79% 10.64% -
ROE 3.43% 20.07% 29.21% 30.62% 37.21% 25.83% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 86.47 100.04 101.64 105.42 109.10 86.00 81.92 3.65%
EPS 1.48 8.63 12.97 14.02 16.00 10.14 8.72 -69.24%
DPS 0.00 3.91 5.21 7.82 0.00 11.32 0.00 -
NAPS 0.4316 0.4301 0.4441 0.4579 0.43 0.3925 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,045,931
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 81.74 95.20 96.77 100.38 98.38 81.86 78.03 3.13%
EPS 1.40 8.21 12.35 13.35 14.43 9.65 8.31 -69.39%
DPS 0.00 3.72 4.96 7.45 0.00 10.77 0.00 -
NAPS 0.408 0.4093 0.4228 0.436 0.3877 0.3736 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 - - - -
Price 0.81 1.00 1.47 1.79 0.00 0.00 0.00 -
P/RPS 0.94 1.00 1.45 1.70 0.00 0.00 0.00 -
P/EPS 54.73 11.59 11.33 12.77 0.00 0.00 0.00 -
EY 1.83 8.63 8.83 7.83 0.00 0.00 0.00 -
DY 0.00 3.91 3.55 4.37 0.00 0.00 0.00 -
P/NAPS 1.88 2.33 3.31 3.91 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 30/11/10 20/08/10 20/05/10 23/02/10 - - -
Price 0.65 0.89 1.17 1.63 0.00 0.00 0.00 -
P/RPS 0.75 0.89 1.15 1.55 0.00 0.00 0.00 -
P/EPS 43.92 10.31 9.02 11.63 0.00 0.00 0.00 -
EY 2.28 9.70 11.09 8.60 0.00 0.00 0.00 -
DY 0.00 4.39 4.46 4.80 0.00 0.00 0.00 -
P/NAPS 1.51 2.07 2.63 3.56 0.00 0.00 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