[JCY] QoQ TTM Result on 31-Mar-2017 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 289.53%
YoY- -90.01%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,575,470 1,599,391 1,621,071 1,574,712 1,625,341 1,740,493 1,795,182 -8.31%
PBT -10,386 48,910 30,536 18,306 -5,281 -1,924 89,977 -
Tax -2,183 -5,308 2,374 -4,012 -2,261 -6,298 -8,003 -57.84%
NP -12,569 43,602 32,910 14,294 -7,542 -8,222 81,974 -
-
NP to SH -12,569 43,602 32,910 14,294 -7,542 -8,222 81,974 -
-
Tax Rate - 10.85% -7.77% 21.92% - - 8.89% -
Total Cost 1,588,039 1,555,789 1,588,161 1,560,418 1,632,883 1,748,715 1,713,208 -4.91%
-
Net Worth 1,060,133 1,091,459 1,109,762 1,144,506 1,159,464 1,146,572 1,170,954 -6.39%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 61,745 77,193 92,573 102,836 103,075 102,939 138,557 -41.57%
Div Payout % 0.00% 177.04% 281.29% 719.44% 0.00% 0.00% 169.03% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,060,133 1,091,459 1,109,762 1,144,506 1,159,464 1,146,572 1,170,954 -6.39%
NOSH 2,076,859 2,076,859 2,076,859 2,054,400 2,076,120 2,054,788 2,057,553 0.62%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -0.80% 2.73% 2.03% 0.91% -0.46% -0.47% 4.57% -
ROE -1.19% 3.99% 2.97% 1.25% -0.65% -0.72% 7.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 76.45 77.61 78.66 76.65 78.89 84.70 87.25 -8.41%
EPS -0.61 2.12 1.60 0.70 -0.37 -0.40 3.98 -
DPS 3.00 3.75 4.50 5.00 5.00 5.00 6.75 -41.67%
NAPS 0.5144 0.5296 0.5385 0.5571 0.5628 0.558 0.5691 -6.49%
Adjusted Per Share Value based on latest NOSH - 2,054,400
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 73.35 74.47 75.48 73.32 75.67 81.04 83.58 -8.31%
EPS -0.59 2.03 1.53 0.67 -0.35 -0.38 3.82 -
DPS 2.87 3.59 4.31 4.79 4.80 4.79 6.45 -41.63%
NAPS 0.4936 0.5082 0.5167 0.5329 0.5398 0.5338 0.5452 -6.39%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.42 0.515 0.58 0.595 0.49 0.53 0.60 -
P/RPS 0.55 0.66 0.74 0.78 0.62 0.63 0.69 -13.99%
P/EPS -68.87 24.34 36.32 85.52 -133.85 -132.45 15.06 -
EY -1.45 4.11 2.75 1.17 -0.75 -0.75 6.64 -
DY 7.14 7.28 7.76 8.40 10.20 9.43 11.25 -26.08%
P/NAPS 0.82 0.97 1.08 1.07 0.87 0.95 1.05 -15.15%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 28/11/17 17/08/17 18/05/17 21/02/17 24/11/16 18/08/16 -
Price 0.41 0.48 0.585 0.665 0.62 0.54 0.635 -
P/RPS 0.54 0.62 0.74 0.87 0.79 0.64 0.73 -18.16%
P/EPS -67.23 22.69 36.63 95.58 -169.36 -134.95 15.94 -
EY -1.49 4.41 2.73 1.05 -0.59 -0.74 6.27 -
DY 7.32 7.81 7.69 7.52 8.06 9.26 10.63 -21.96%
P/NAPS 0.80 0.91 1.09 1.19 1.10 0.97 1.12 -20.04%

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