[JCY] QoQ Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -62.63%
YoY- 222.78%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,044,648 1,558,678 1,077,889 528,202 1,758,077 1,256,861 776,192 90.62%
PBT 184,292 199,966 144,017 77,788 205,911 133,879 78,465 76.60%
Tax -7,905 -1,022 -672 -322 1,368 -100 -63 2398.98%
NP 176,387 198,944 143,345 77,466 207,279 133,779 78,402 71.61%
-
NP to SH 176,387 198,944 143,345 77,466 207,279 133,779 78,402 71.61%
-
Tax Rate 4.29% 0.51% 0.47% 0.41% -0.66% 0.07% 0.08% -
Total Cost 1,868,261 1,359,734 934,544 450,736 1,550,798 1,123,082 697,790 92.69%
-
Net Worth 879,073 908,027 936,343 832,759 802,337 0 0 -
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 79,915 79,945 79,954 - 231,400 - - -
Div Payout % 45.31% 40.18% 55.78% - 111.64% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 879,073 908,027 936,343 832,759 802,337 0 0 -
NOSH 2,043,881 2,044,645 2,044,864 1,936,650 2,044,171 2,045,550 2,047,049 -0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.63% 12.76% 13.30% 14.67% 11.79% 10.64% 10.10% -
ROE 20.07% 21.91% 15.31% 9.30% 25.83% 0.00% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 100.04 76.23 52.71 27.27 86.00 61.44 37.92 90.81%
EPS 8.63 9.73 7.01 4.00 10.14 6.54 3.83 71.78%
DPS 3.91 3.91 3.91 0.00 11.32 0.00 0.00 -
NAPS 0.4301 0.4441 0.4579 0.43 0.3925 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,936,650
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 95.20 72.58 50.19 24.59 81.86 58.52 36.14 90.62%
EPS 8.21 9.26 6.67 3.61 9.65 6.23 3.65 71.58%
DPS 3.72 3.72 3.72 0.00 10.77 0.00 0.00 -
NAPS 0.4093 0.4228 0.436 0.3877 0.3736 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 - - - - -
Price 1.00 1.47 1.79 0.00 0.00 0.00 0.00 -
P/RPS 1.00 1.93 3.40 0.00 0.00 0.00 0.00 -
P/EPS 11.59 15.11 25.53 0.00 0.00 0.00 0.00 -
EY 8.63 6.62 3.92 0.00 0.00 0.00 0.00 -
DY 3.91 2.66 2.18 0.00 0.00 0.00 0.00 -
P/NAPS 2.33 3.31 3.91 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 20/08/10 20/05/10 23/02/10 - - - -
Price 0.89 1.17 1.63 0.00 0.00 0.00 0.00 -
P/RPS 0.89 1.53 3.09 0.00 0.00 0.00 0.00 -
P/EPS 10.31 12.02 23.25 0.00 0.00 0.00 0.00 -
EY 9.70 8.32 4.30 0.00 0.00 0.00 0.00 -
DY 4.39 3.34 2.40 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.63 3.56 0.00 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