[JCY] YoY Annualized Quarter Result on 30-Jun-2014 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -8.92%
YoY- 257.38%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,613,156 1,772,385 1,968,558 1,873,018 1,573,250 2,278,341 1,642,004 -0.29%
PBT 69,865 19,918 182,920 126,925 -76,865 574,909 -15,621 -
Tax -6,533 -11,429 -4,396 -2,413 -2,248 -581 -226 75.09%
NP 63,332 8,489 178,524 124,512 -79,113 574,328 -15,848 -
-
NP to SH 63,332 8,489 178,524 124,512 -79,113 574,328 -15,848 -
-
Tax Rate 9.35% 57.38% 2.40% 1.90% - 0.10% - -
Total Cost 1,549,824 1,763,896 1,790,034 1,748,506 1,652,363 1,704,013 1,657,852 -1.11%
-
Net Worth 1,109,762 1,168,857 1,223,350 1,116,750 1,064,778 1,277,518 851,693 4.50%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 89,303 102,693 101,742 60,902 27,093 136,290 - -
Div Payout % 141.01% 1,209.68% 56.99% 48.91% 0.00% 23.73% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,109,762 1,168,857 1,223,350 1,116,750 1,064,778 1,277,518 851,693 4.50%
NOSH 2,076,859 2,053,870 2,034,847 2,030,086 2,032,020 2,044,356 2,049,310 0.22%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.93% 0.48% 9.07% 6.65% -5.03% 25.21% -0.97% -
ROE 5.71% 0.73% 14.59% 11.15% -7.43% 44.96% -1.86% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 78.28 86.29 96.74 92.26 77.42 111.45 80.12 -0.38%
EPS 3.08 0.41 8.77 6.13 -3.89 28.09 -0.77 -
DPS 4.33 5.00 5.00 3.00 1.33 6.67 0.00 -
NAPS 0.5385 0.5691 0.6012 0.5501 0.524 0.6249 0.4156 4.40%
Adjusted Per Share Value based on latest NOSH - 2,034,878
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 75.11 82.52 91.65 87.21 73.25 106.08 76.45 -0.29%
EPS 2.95 0.40 8.31 5.80 -3.68 26.74 -0.74 -
DPS 4.16 4.78 4.74 2.84 1.26 6.35 0.00 -
NAPS 0.5167 0.5442 0.5696 0.5199 0.4957 0.5948 0.3965 4.50%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.58 0.60 0.705 0.70 0.67 1.54 0.60 -
P/RPS 0.74 0.70 0.73 0.76 0.87 1.38 0.75 -0.22%
P/EPS 18.87 145.16 8.04 11.41 -17.21 5.48 -77.59 -
EY 5.30 0.69 12.44 8.76 -5.81 18.24 -1.29 -
DY 7.47 8.33 7.09 4.29 1.99 4.33 0.00 -
P/NAPS 1.08 1.05 1.17 1.27 1.28 2.46 1.44 -4.67%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 18/08/16 19/08/15 21/08/14 19/08/13 16/08/12 22/08/11 -
Price 0.585 0.635 0.65 0.71 0.675 1.47 0.47 -
P/RPS 0.75 0.74 0.67 0.77 0.87 1.32 0.59 4.07%
P/EPS 19.04 153.63 7.41 11.58 -17.34 5.23 -60.78 -
EY 5.25 0.65 13.50 8.64 -5.77 19.11 -1.65 -
DY 7.41 7.87 7.69 4.23 1.98 4.54 0.00 -
P/NAPS 1.09 1.12 1.08 1.29 1.29 2.35 1.13 -0.59%

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