[JCY] QoQ Quarter Result on 30-Jun-2011 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- -355.71%
YoY- -157.3%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 576,584 559,034 439,752 395,167 397,432 438,904 485,970 12.06%
PBT 163,458 162,584 25,560 -31,792 12,521 7,555 -15,674 -
Tax -366 -132 -208 -64 -63 -43 -6,883 -85.83%
NP 163,092 162,452 25,352 -31,856 12,458 7,512 -22,557 -
-
NP to SH 163,092 162,452 25,352 -31,856 12,458 7,512 -22,557 -
-
Tax Rate 0.22% 0.08% 0.81% - 0.50% 0.57% - -
Total Cost 413,492 396,582 414,400 427,023 384,974 431,392 508,527 -12.87%
-
Net Worth 1,199,277 1,047,958 887,243 848,676 879,820 876,264 881,978 22.71%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 61,312 40,919 - - - - - -
Div Payout % 37.59% 25.19% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,199,277 1,047,958 887,243 848,676 879,820 876,264 881,978 22.71%
NOSH 2,043,759 2,045,994 2,049,534 2,042,051 2,042,295 2,030,270 2,050,636 -0.22%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 28.29% 29.06% 5.77% -8.06% 3.13% 1.71% -4.64% -
ROE 13.60% 15.50% 2.86% -3.75% 1.42% 0.86% -2.56% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 28.21 27.32 21.46 19.35 19.46 21.62 23.70 12.30%
EPS 7.98 7.94 1.24 -1.56 0.61 0.37 -1.10 -
DPS 3.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5868 0.5122 0.4329 0.4156 0.4308 0.4316 0.4301 22.98%
Adjusted Per Share Value based on latest NOSH - 2,042,051
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 26.85 26.03 20.47 18.40 18.50 20.43 22.63 12.06%
EPS 7.59 7.56 1.18 -1.48 0.58 0.35 -1.05 -
DPS 2.85 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5584 0.4879 0.4131 0.3951 0.4096 0.408 0.4106 22.72%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.54 0.54 0.415 0.60 0.75 0.81 1.00 -
P/RPS 1.91 1.98 1.93 3.10 3.85 3.75 4.22 -41.02%
P/EPS 6.77 6.80 33.55 -38.46 122.95 218.92 -90.91 -
EY 14.78 14.70 2.98 -2.60 0.81 0.46 -1.10 -
DY 5.56 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 0.96 1.44 1.74 1.88 2.33 -46.14%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 08/02/12 29/11/11 22/08/11 18/05/11 25/02/11 30/11/10 -
Price 0.54 0.54 0.54 0.47 0.65 0.65 0.89 -
P/RPS 1.91 1.98 2.52 2.43 3.34 3.01 3.76 -36.30%
P/EPS 6.77 6.80 43.66 -30.13 106.56 175.68 -80.91 -
EY 14.78 14.70 2.29 -3.32 0.94 0.57 -1.24 -
DY 5.56 3.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 1.25 1.13 1.51 1.51 2.07 -41.73%

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