[JCY] QoQ TTM Result on 30-Sep-2013 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 1.87%
YoY- -114.42%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,823,479 1,772,539 1,698,642 1,598,653 1,712,471 1,883,919 2,059,079 -7.80%
PBT 97,607 59,544 713 -55,236 -60,075 57,496 241,079 -45.36%
Tax -6,499 -6,292 -6,342 -6,375 -2,710 -2,252 -1,964 122.54%
NP 91,108 53,252 -5,629 -61,611 -62,785 55,244 239,115 -47.53%
-
NP to SH 91,108 53,252 -5,629 -61,611 -62,785 55,244 239,115 -47.53%
-
Tax Rate 6.66% 10.57% 889.48% - - 3.92% 0.81% -
Total Cost 1,732,371 1,719,287 1,704,271 1,660,264 1,775,256 1,828,675 1,819,964 -3.24%
-
Net Worth 1,119,386 1,118,334 1,107,990 1,094,135 1,066,880 1,073,174 1,082,846 2.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 45,702 20,267 20,371 40,630 101,074 162,476 182,980 -60.44%
Div Payout % 50.16% 38.06% 0.00% 0.00% 0.00% 294.11% 76.52% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,119,386 1,118,334 1,107,990 1,094,135 1,066,880 1,073,174 1,082,846 2.24%
NOSH 2,034,878 2,026,702 2,030,402 2,069,090 2,036,031 2,037,156 2,025,905 0.29%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.00% 3.00% -0.33% -3.85% -3.67% 2.93% 11.61% -
ROE 8.14% 4.76% -0.51% -5.63% -5.88% 5.15% 22.08% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 89.61 87.46 83.66 77.26 84.11 92.48 101.64 -8.07%
EPS 4.48 2.63 -0.28 -2.98 -3.08 2.71 11.80 -47.66%
DPS 2.25 1.00 1.00 1.96 5.00 8.00 9.00 -60.41%
NAPS 0.5501 0.5518 0.5457 0.5288 0.524 0.5268 0.5345 1.94%
Adjusted Per Share Value based on latest NOSH - 2,069,090
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 84.90 82.53 79.09 74.43 79.73 87.71 95.87 -7.80%
EPS 4.24 2.48 -0.26 -2.87 -2.92 2.57 11.13 -47.54%
DPS 2.13 0.94 0.95 1.89 4.71 7.56 8.52 -60.41%
NAPS 0.5212 0.5207 0.5159 0.5094 0.4967 0.4997 0.5042 2.24%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.70 0.725 0.635 0.63 0.67 0.525 0.62 -
P/RPS 0.78 0.83 0.76 0.82 0.80 0.57 0.61 17.86%
P/EPS 15.63 27.59 -229.05 -21.16 -21.73 19.36 5.25 107.36%
EY 6.40 3.62 -0.44 -4.73 -4.60 5.17 19.04 -51.75%
DY 3.21 1.38 1.57 3.12 7.46 15.24 14.52 -63.53%
P/NAPS 1.27 1.31 1.16 1.19 1.28 1.00 1.16 6.24%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 19/05/14 20/02/14 21/11/13 19/08/13 22/05/13 21/02/13 -
Price 0.71 0.745 0.745 0.585 0.675 0.65 0.59 -
P/RPS 0.79 0.85 0.89 0.76 0.80 0.70 0.58 22.94%
P/EPS 15.86 28.35 -268.72 -19.65 -21.89 23.97 5.00 116.34%
EY 6.31 3.53 -0.37 -5.09 -4.57 4.17 20.00 -53.75%
DY 3.17 1.34 1.34 3.36 7.41 12.31 15.25 -65.01%
P/NAPS 1.29 1.35 1.37 1.11 1.29 1.23 1.10 11.23%

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