[JCY] QoQ Annualized Quarter Result on 31-Mar-2017 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- -31.69%
YoY- 64.39%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,556,328 1,599,391 1,613,156 1,639,334 1,652,012 1,740,493 1,772,385 -8.27%
PBT -55,104 48,910 69,865 130,746 182,080 -6,924 19,918 -
Tax -1,280 -5,308 -6,533 -15,780 -13,780 -1,298 -11,429 -76.67%
NP -56,384 43,602 63,332 114,966 168,300 -8,222 8,489 -
-
NP to SH -56,384 43,602 63,332 114,966 168,300 -8,222 8,489 -
-
Tax Rate - 10.85% 9.35% 12.07% 7.57% - 57.38% -
Total Cost 1,612,712 1,555,789 1,549,824 1,524,368 1,483,712 1,748,715 1,763,896 -5.78%
-
Net Worth 1,060,133 1,091,459 1,109,762 1,147,805 1,159,464 1,133,197 1,168,857 -6.28%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 41,218 77,284 89,303 51,508 103,008 102,774 102,693 -45.49%
Div Payout % 0.00% 177.25% 141.01% 44.80% 61.21% 0.00% 1,209.68% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,060,133 1,091,459 1,109,762 1,147,805 1,159,464 1,133,197 1,168,857 -6.28%
NOSH 2,076,859 2,076,859 2,076,859 2,060,322 2,076,120 2,055,499 2,053,870 0.74%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -3.62% 2.73% 3.93% 7.01% 10.19% -0.47% 0.48% -
ROE -5.32% 3.99% 5.71% 10.02% 14.52% -0.73% 0.73% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 75.52 77.61 78.28 79.57 80.19 84.67 86.29 -8.48%
EPS -2.72 2.12 3.08 5.58 8.16 -0.40 0.41 -
DPS 2.00 3.75 4.33 2.50 5.00 5.00 5.00 -45.62%
NAPS 0.5144 0.5296 0.5385 0.5571 0.5628 0.5513 0.5691 -6.49%
Adjusted Per Share Value based on latest NOSH - 2,054,400
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 72.47 74.47 75.11 76.33 76.92 81.04 82.53 -8.27%
EPS -2.63 2.03 2.95 5.35 7.84 -0.38 0.40 -
DPS 1.92 3.60 4.16 2.40 4.80 4.79 4.78 -45.46%
NAPS 0.4936 0.5082 0.5167 0.5344 0.5399 0.5276 0.5442 -6.28%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.42 0.515 0.58 0.595 0.49 0.53 0.60 -
P/RPS 0.56 0.66 0.74 0.75 0.61 0.63 0.70 -13.78%
P/EPS -15.35 24.34 18.87 10.66 6.00 -132.50 145.16 -
EY -6.51 4.11 5.30 9.38 16.67 -0.75 0.69 -
DY 4.76 7.28 7.47 4.20 10.20 9.43 8.33 -31.06%
P/NAPS 0.82 0.97 1.08 1.07 0.87 0.96 1.05 -15.15%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 17/08/17 18/05/17 21/02/17 24/11/16 18/08/16 -
Price 0.41 0.48 0.585 0.665 0.62 0.54 0.635 -
P/RPS 0.54 0.62 0.75 0.84 0.77 0.64 0.74 -18.89%
P/EPS -14.99 22.69 19.04 11.92 7.59 -135.00 153.63 -
EY -6.67 4.41 5.25 8.39 13.18 -0.74 0.65 -
DY 4.88 7.81 7.41 3.76 8.06 9.26 7.87 -27.22%
P/NAPS 0.80 0.91 1.09 1.19 1.10 0.98 1.12 -20.04%

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