[JCY] QoQ Quarter Result on 30-Jun-2016 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- -344.93%
YoY- -187.85%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 406,664 413,003 411,204 343,841 457,293 528,155 465,893 -8.65%
PBT 19,853 45,520 -21,863 -25,204 -3,734 43,877 70,038 -56.81%
Tax -4,445 -3,445 7,274 -3,396 -2,694 -2,482 5,569 -
NP 15,408 42,075 -14,589 -28,600 -6,428 41,395 75,607 -65.33%
-
NP to SH 15,408 42,075 -14,589 -28,600 -6,428 41,395 75,607 -65.33%
-
Tax Rate 22.39% 7.57% - - - 5.66% -7.95% -
Total Cost 391,256 370,928 425,793 372,441 463,721 486,760 390,286 0.16%
-
Net Worth 1,144,506 1,159,464 1,132,805 1,170,954 1,233,139 1,260,908 1,288,588 -7.59%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 25,680 25,752 25,684 25,719 25,919 25,615 61,302 -43.98%
Div Payout % 166.67% 61.21% 0.00% 0.00% 0.00% 61.88% 81.08% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,144,506 1,159,464 1,132,805 1,170,954 1,233,139 1,260,908 1,288,588 -7.59%
NOSH 2,054,400 2,076,120 2,054,788 2,057,553 2,073,548 2,049,257 2,043,432 0.35%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.79% 10.19% -3.55% -8.32% -1.41% 7.84% 16.23% -
ROE 1.35% 3.63% -1.29% -2.44% -0.52% 3.28% 5.87% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 19.79 20.05 20.01 16.71 22.05 25.77 22.80 -8.99%
EPS 0.75 2.04 -0.71 -1.39 -0.31 2.02 3.70 -65.45%
DPS 1.25 1.25 1.25 1.25 1.25 1.25 3.00 -44.18%
NAPS 0.5571 0.5628 0.5513 0.5691 0.5947 0.6153 0.6306 -7.92%
Adjusted Per Share Value based on latest NOSH - 2,057,553
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 18.93 19.23 19.15 16.01 21.29 24.59 21.69 -8.66%
EPS 0.72 1.96 -0.68 -1.33 -0.30 1.93 3.52 -65.25%
DPS 1.20 1.20 1.20 1.20 1.21 1.19 2.85 -43.79%
NAPS 0.5329 0.5398 0.5274 0.5452 0.5741 0.5871 0.60 -7.59%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.595 0.49 0.53 0.60 0.73 0.855 0.67 -
P/RPS 3.01 2.44 2.65 3.59 3.31 3.32 2.94 1.57%
P/EPS 79.33 23.99 -74.65 -43.17 -235.48 42.33 18.11 167.47%
EY 1.26 4.17 -1.34 -2.32 -0.42 2.36 5.52 -62.61%
DY 2.10 2.55 2.36 2.08 1.71 1.46 4.48 -39.62%
P/NAPS 1.07 0.87 0.96 1.05 1.23 1.39 1.06 0.62%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 21/02/17 24/11/16 18/08/16 19/05/16 26/02/16 23/11/15 -
Price 0.665 0.62 0.54 0.635 0.665 0.72 0.88 -
P/RPS 3.36 3.09 2.70 3.80 3.02 2.79 3.86 -8.82%
P/EPS 88.67 30.36 -76.06 -45.68 -214.52 35.64 23.78 140.26%
EY 1.13 3.29 -1.31 -2.19 -0.47 2.81 4.20 -58.29%
DY 1.88 2.02 2.31 1.97 1.88 1.74 3.41 -32.73%
P/NAPS 1.19 1.10 0.98 1.12 1.12 1.17 1.40 -10.25%

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