[JCY] QoQ Cumulative Quarter Result on 31-Mar-2016 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- -15.53%
YoY- -65.5%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 413,003 1,740,493 1,329,289 985,448 528,155 1,942,312 1,476,419 -57.06%
PBT 45,520 -6,924 14,939 40,143 43,877 207,228 137,190 -51.91%
Tax -3,445 -1,298 -8,572 -5,176 -2,482 2,272 -3,297 2.95%
NP 42,075 -8,222 6,367 34,967 41,395 209,500 133,893 -53.61%
-
NP to SH 42,075 -8,222 6,367 34,967 41,395 209,500 133,893 -53.61%
-
Tax Rate 7.57% - 57.38% 12.89% 5.66% -1.10% 2.40% -
Total Cost 370,928 1,748,715 1,322,922 950,481 486,760 1,732,812 1,342,526 -57.41%
-
Net Worth 1,159,464 1,133,197 1,168,858 1,223,227 1,260,908 1,285,123 1,223,350 -3.49%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 25,752 102,774 77,020 51,422 25,615 137,560 76,306 -51.36%
Div Payout % 61.21% 0.00% 1,209.68% 147.06% 61.88% 65.66% 56.99% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,159,464 1,133,197 1,168,858 1,223,227 1,260,908 1,285,123 1,223,350 -3.49%
NOSH 2,076,120 2,055,499 2,053,870 2,056,882 2,049,257 2,037,937 2,034,848 1.34%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.19% -0.47% 0.48% 3.55% 7.84% 10.79% 9.07% -
ROE 3.63% -0.73% 0.54% 2.86% 3.28% 16.30% 10.94% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 20.05 84.67 64.72 47.91 25.77 95.31 72.56 -57.41%
EPS 2.04 -0.40 0.31 1.70 2.02 10.28 6.58 -54.02%
DPS 1.25 5.00 3.75 2.50 1.25 6.75 3.75 -51.76%
NAPS 0.5628 0.5513 0.5691 0.5947 0.6153 0.6306 0.6012 -4.28%
Adjusted Per Share Value based on latest NOSH - 2,073,548
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.23 81.04 61.89 45.88 24.59 90.44 68.74 -57.06%
EPS 1.96 -0.38 0.30 1.63 1.93 9.75 6.23 -53.58%
DPS 1.20 4.79 3.59 2.39 1.19 6.41 3.55 -51.31%
NAPS 0.5399 0.5276 0.5442 0.5696 0.5871 0.5984 0.5696 -3.49%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.49 0.53 0.60 0.73 0.855 0.67 0.705 -
P/RPS 2.44 0.63 0.93 1.52 3.32 0.70 0.97 84.44%
P/EPS 23.99 -132.50 193.55 42.94 42.33 6.52 10.71 70.77%
EY 4.17 -0.75 0.52 2.33 2.36 15.34 9.33 -41.40%
DY 2.55 9.43 6.25 3.42 1.46 10.07 5.32 -38.61%
P/NAPS 0.87 0.96 1.05 1.23 1.39 1.06 1.17 -17.84%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 21/02/17 24/11/16 18/08/16 19/05/16 26/02/16 23/11/15 19/08/15 -
Price 0.62 0.54 0.635 0.665 0.72 0.88 0.65 -
P/RPS 3.09 0.64 0.98 1.39 2.79 0.92 0.90 126.73%
P/EPS 30.36 -135.00 204.84 39.12 35.64 8.56 9.88 110.64%
EY 3.29 -0.74 0.49 2.56 2.81 11.68 10.12 -52.55%
DY 2.02 9.26 5.91 3.76 1.74 7.67 5.77 -50.16%
P/NAPS 1.10 0.98 1.12 1.12 1.17 1.40 1.08 1.22%

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