[JCY] QoQ Quarter Result on 30-Jun-2012 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -35.5%
YoY- 430.24%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 401,424 376,824 532,533 573,138 576,584 559,034 439,752 -5.89%
PBT -20,125 -25,093 -2,426 105,140 163,458 162,584 25,560 -
Tax -654 -636 -1,024 62 -366 -132 -208 114.47%
NP -20,779 -25,729 -3,450 105,202 163,092 162,452 25,352 -
-
NP to SH -20,779 -25,729 -3,450 105,202 163,092 162,452 25,352 -
-
Tax Rate - - - -0.06% 0.22% 0.08% 0.81% -
Total Cost 422,203 402,553 535,983 467,936 413,492 396,582 414,400 1.25%
-
Net Worth 1,073,174 1,082,846 1,120,636 1,279,002 1,199,277 1,047,958 887,243 13.51%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 20,259 60,444 61,401 61,312 40,919 - -
Div Payout % - 0.00% 0.00% 58.37% 37.59% 25.19% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,073,174 1,082,846 1,120,636 1,279,002 1,199,277 1,047,958 887,243 13.51%
NOSH 2,037,156 2,025,905 2,014,807 2,046,731 2,043,759 2,045,994 2,049,534 -0.40%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -5.18% -6.83% -0.65% 18.36% 28.29% 29.06% 5.77% -
ROE -1.94% -2.38% -0.31% 8.23% 13.60% 15.50% 2.86% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 19.71 18.60 26.43 28.00 28.21 27.32 21.46 -5.50%
EPS -1.02 -1.27 -0.17 5.14 7.98 7.94 1.24 -
DPS 0.00 1.00 3.00 3.00 3.00 2.00 0.00 -
NAPS 0.5268 0.5345 0.5562 0.6249 0.5868 0.5122 0.4329 13.96%
Adjusted Per Share Value based on latest NOSH - 2,046,731
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.69 17.54 24.79 26.68 26.85 26.03 20.47 -5.87%
EPS -0.97 -1.20 -0.16 4.90 7.59 7.56 1.18 -
DPS 0.00 0.94 2.81 2.86 2.85 1.91 0.00 -
NAPS 0.4997 0.5042 0.5218 0.5955 0.5584 0.4879 0.4131 13.51%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.525 0.62 0.78 1.54 0.54 0.54 0.415 -
P/RPS 2.66 3.33 2.95 5.50 1.91 1.98 1.93 23.82%
P/EPS -51.47 -48.82 -455.52 29.96 6.77 6.80 33.55 -
EY -1.94 -2.05 -0.22 3.34 14.78 14.70 2.98 -
DY 0.00 1.61 3.85 1.95 5.56 3.70 0.00 -
P/NAPS 1.00 1.16 1.40 2.46 0.92 1.05 0.96 2.75%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 21/02/13 21/11/12 16/08/12 17/05/12 08/02/12 29/11/11 -
Price 0.65 0.59 0.85 1.47 0.54 0.54 0.54 -
P/RPS 3.30 3.17 3.22 5.25 1.91 1.98 2.52 19.67%
P/EPS -63.73 -46.46 -496.40 28.60 6.77 6.80 43.66 -
EY -1.57 -2.15 -0.20 3.50 14.78 14.70 2.29 -
DY 0.00 1.69 3.53 2.04 5.56 3.70 0.00 -
P/NAPS 1.23 1.10 1.53 2.35 0.92 1.05 1.25 -1.06%

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