[JCY] QoQ Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 149.1%
YoY- 217.58%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,867,170 1,404,764 952,134 476,813 1,594,292 1,179,938 778,248 79.12%
PBT 122,811 95,194 69,562 30,856 -55,249 -57,649 -45,218 -
Tax -12,926 -1,810 -1,207 -603 -6,362 -1,686 -1,290 364.13%
NP 109,885 93,384 68,355 30,253 -61,611 -59,335 -46,508 -
-
NP to SH 109,885 93,384 68,355 30,253 -61,611 -59,335 -46,508 -
-
Tax Rate 10.53% 1.90% 1.74% 1.95% - - - -
Total Cost 1,757,285 1,311,380 883,779 446,560 1,655,903 1,239,273 824,756 65.50%
-
Net Worth 1,122,021 1,116,750 1,119,237 1,107,990 1,071,707 1,064,778 1,069,887 3.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 86,356 45,676 20,283 - 20,266 20,320 20,309 162.23%
Div Payout % 78.59% 48.91% 29.67% - 0.00% 0.00% 0.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,122,021 1,116,750 1,119,237 1,107,990 1,071,707 1,064,778 1,069,887 3.21%
NOSH 2,031,912 2,030,086 2,028,338 2,030,402 2,026,677 2,032,020 2,030,917 0.03%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.89% 6.65% 7.18% 6.34% -3.86% -5.03% -5.98% -
ROE 9.79% 8.36% 6.11% 2.73% -5.75% -5.57% -4.35% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 91.89 69.20 46.94 23.48 78.67 58.07 38.32 79.05%
EPS 5.41 4.60 3.37 1.49 -3.04 -2.92 -2.29 -
DPS 4.25 2.25 1.00 0.00 1.00 1.00 1.00 162.14%
NAPS 0.5522 0.5501 0.5518 0.5457 0.5288 0.524 0.5268 3.18%
Adjusted Per Share Value based on latest NOSH - 2,030,402
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 86.94 65.41 44.33 22.20 74.23 54.94 36.24 79.11%
EPS 5.12 4.35 3.18 1.41 -2.87 -2.76 -2.17 -
DPS 4.02 2.13 0.94 0.00 0.94 0.95 0.95 161.38%
NAPS 0.5224 0.52 0.5211 0.5159 0.499 0.4958 0.4982 3.20%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.635 0.70 0.725 0.635 0.63 0.67 0.525 -
P/RPS 0.69 1.01 1.54 2.70 0.80 1.15 1.37 -36.67%
P/EPS 11.74 15.22 21.51 42.62 -20.72 -22.95 -22.93 -
EY 8.52 6.57 4.65 2.35 -4.83 -4.36 -4.36 -
DY 6.69 3.21 1.38 0.00 1.59 1.49 1.90 131.26%
P/NAPS 1.15 1.27 1.31 1.16 1.19 1.28 1.00 9.75%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 21/08/14 19/05/14 20/02/14 21/11/13 19/08/13 22/05/13 -
Price 0.555 0.71 0.745 0.745 0.585 0.675 0.65 -
P/RPS 0.60 1.03 1.59 3.17 0.74 1.16 1.70 -50.02%
P/EPS 10.26 15.43 22.11 50.00 -19.24 -23.12 -28.38 -
EY 9.74 6.48 4.52 2.00 -5.20 -4.33 -3.52 -
DY 7.66 3.17 1.34 0.00 1.71 1.48 1.54 191.10%
P/NAPS 1.01 1.29 1.35 1.37 1.11 1.29 1.23 -12.30%

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