[JCY] QoQ Quarter Result on 30-Jun-2010 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- -15.6%
YoY- 0.4%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 397,432 438,904 485,970 480,789 549,687 528,202 501,216 -14.34%
PBT 12,521 7,555 -15,674 55,949 66,229 77,788 72,031 -68.88%
Tax -63 -43 -6,883 -350 -350 -322 1,468 -
NP 12,458 7,512 -22,557 55,599 65,879 77,466 73,499 -69.40%
-
NP to SH 12,458 7,512 -22,557 55,599 65,879 77,466 73,499 -69.40%
-
Tax Rate 0.50% 0.57% - 0.63% 0.53% 0.41% -2.04% -
Total Cost 384,974 431,392 508,527 425,190 483,808 450,736 427,717 -6.78%
-
Net Worth 879,820 876,264 881,978 907,776 936,832 832,759 803,575 6.23%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - 79,995 - 231,757 -
Div Payout % - - - - 121.43% - 315.32% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 879,820 876,264 881,978 907,776 936,832 832,759 803,575 6.23%
NOSH 2,042,295 2,030,270 2,050,636 2,044,080 2,045,931 1,936,650 2,047,325 -0.16%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.13% 1.71% -4.64% 11.56% 11.98% 14.67% 14.66% -
ROE 1.42% 0.86% -2.56% 6.12% 7.03% 9.30% 9.15% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 19.46 21.62 23.70 23.52 26.87 27.27 24.48 -14.19%
EPS 0.61 0.37 -1.10 2.72 3.22 4.00 3.59 -69.35%
DPS 0.00 0.00 0.00 0.00 3.91 0.00 11.32 -
NAPS 0.4308 0.4316 0.4301 0.4441 0.4579 0.43 0.3925 6.40%
Adjusted Per Share Value based on latest NOSH - 2,044,080
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 18.51 20.44 22.63 22.39 25.59 24.59 23.34 -14.33%
EPS 0.58 0.35 -1.05 2.59 3.07 3.61 3.42 -69.39%
DPS 0.00 0.00 0.00 0.00 3.72 0.00 10.79 -
NAPS 0.4097 0.408 0.4107 0.4227 0.4362 0.3877 0.3742 6.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 - - -
Price 0.75 0.81 1.00 1.47 1.79 0.00 0.00 -
P/RPS 3.85 3.75 4.22 6.25 6.66 0.00 0.00 -
P/EPS 122.95 218.92 -90.91 54.04 55.59 0.00 0.00 -
EY 0.81 0.46 -1.10 1.85 1.80 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 2.18 0.00 0.00 -
P/NAPS 1.74 1.88 2.33 3.31 3.91 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 25/02/11 30/11/10 20/08/10 20/05/10 23/02/10 - -
Price 0.65 0.65 0.89 1.17 1.63 0.00 0.00 -
P/RPS 3.34 3.01 3.76 4.97 6.07 0.00 0.00 -
P/EPS 106.56 175.68 -80.91 43.01 50.62 0.00 0.00 -
EY 0.94 0.57 -1.24 2.32 1.98 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 2.40 0.00 0.00 -
P/NAPS 1.51 1.51 2.07 2.63 3.56 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