[JCY] QoQ Cumulative Quarter Result on 30-Jun-2012 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 32.32%
YoY- 3723.98%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 778,248 376,824 2,241,289 1,708,756 1,135,618 559,034 1,671,255 -39.89%
PBT -45,218 -25,093 428,756 431,182 326,042 162,584 13,844 -
Tax -1,290 -636 -1,460 -436 -498 -132 -378 126.50%
NP -46,508 -25,729 427,296 430,746 325,544 162,452 13,466 -
-
NP to SH -46,508 -25,729 427,296 430,746 325,544 162,452 13,466 -
-
Tax Rate - - 0.34% 0.10% 0.15% 0.08% 2.73% -
Total Cost 824,756 402,553 1,813,993 1,278,010 810,074 396,582 1,657,789 -37.18%
-
Net Worth 1,069,887 1,082,846 1,136,675 1,277,518 1,199,932 1,047,958 887,323 13.27%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 20,309 20,259 163,491 102,217 102,243 40,919 - -
Div Payout % 0.00% 0.00% 38.26% 23.73% 31.41% 25.19% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,069,887 1,082,846 1,136,675 1,277,518 1,199,932 1,047,958 887,323 13.27%
NOSH 2,030,917 2,025,905 2,043,645 2,044,356 2,044,874 2,045,994 2,049,718 -0.61%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.98% -6.83% 19.06% 25.21% 28.67% 29.06% 0.81% -
ROE -4.35% -2.38% 37.59% 33.72% 27.13% 15.50% 1.52% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 38.32 18.60 109.67 83.58 55.53 27.32 81.54 -39.52%
EPS -2.29 -1.27 20.91 21.07 15.92 7.94 0.66 -
DPS 1.00 1.00 8.00 5.00 5.00 2.00 0.00 -
NAPS 0.5268 0.5345 0.5562 0.6249 0.5868 0.5122 0.4329 13.96%
Adjusted Per Share Value based on latest NOSH - 2,046,731
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 36.24 17.55 104.36 79.56 52.88 26.03 77.82 -39.89%
EPS -2.17 -1.20 19.90 20.06 15.16 7.56 0.63 -
DPS 0.95 0.94 7.61 4.76 4.76 1.91 0.00 -
NAPS 0.4982 0.5042 0.5293 0.5948 0.5587 0.4879 0.4132 13.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.525 0.62 0.78 1.54 0.54 0.54 0.415 -
P/RPS 1.37 3.33 0.71 1.84 0.97 1.98 0.51 93.12%
P/EPS -22.93 -48.82 3.73 7.31 3.39 6.80 63.17 -
EY -4.36 -2.05 26.81 13.68 29.48 14.70 1.58 -
DY 1.90 1.61 10.26 3.25 9.26 3.70 0.00 -
P/NAPS 1.00 1.16 1.40 2.46 0.92 1.05 0.96 2.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 21/02/13 21/11/12 16/08/12 17/05/12 08/02/12 29/11/11 -
Price 0.65 0.59 0.85 1.47 0.54 0.54 0.54 -
P/RPS 1.70 3.17 0.78 1.76 0.97 1.98 0.66 87.79%
P/EPS -28.38 -46.46 4.07 6.98 3.39 6.80 82.20 -
EY -3.52 -2.15 24.60 14.33 29.48 14.70 1.22 -
DY 1.54 1.69 9.41 3.40 9.26 3.70 0.00 -
P/NAPS 1.23 1.10 1.53 2.35 0.92 1.05 1.25 -1.06%

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