[JCY] YoY Cumulative Quarter Result on 30-Jun-2015 [#3]

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Cumulative Result
Revenue	1,067,905	1,209,867	1,329,289	1,476,419	1,404,764	1,179,938	1,708,756	-7.53%
YoY %	-11.73%	-8.98%	-9.97%	5.10%	19.05%	-30.95%	-	-
Horiz. %	62.50%	70.80%	77.79%	86.40%	82.21%	69.05%	100.00%	-
PBT	-60,828	52,399	14,939	137,190	95,194	-57,649	431,182	-
YoY %	-216.09%	250.75%	-89.11%	44.12%	265.13%	-113.37%	-	-
Horiz. %	-14.11%	12.15%	3.46%	31.82%	22.08%	-13.37%	100.00%	-
Tax	-1,433	-4,900	-8,572	-3,297	-1,810	-1,686	-436	21.92%
YoY %	70.76%	42.84%	-159.99%	-82.15%	-7.35%	-286.70%	-	-
Horiz. %	328.67%	1,123.85%	1,966.06%	756.19%	415.14%	386.70%	100.00%	-
NP	-62,261	47,499	6,367	133,893	93,384	-59,335	430,746	-
YoY %	-231.08%	646.02%	-95.24%	43.38%	257.38%	-113.77%	-	-
Horiz. %	-14.45%	11.03%	1.48%	31.08%	21.68%	-13.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-62,261	47,499	6,367	133,893	93,384	-59,335	430,746	-
YoY %	-231.08%	646.02%	-95.24%	43.38%	257.38%	-113.77%	-	-
Horiz. %	-14.45%	11.03%	1.48%	31.08%	21.68%	-13.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	9.35%	57.38%	2.40%	1.90%	-	0.10%	-
YoY %	-	-83.71%	2,290.83%	26.32%	0.00%	-	-	-
Horiz. %	-	9,350.00%	57,380.00%	2,400.00%	1,900.00%	-	100.00%	-
Total Cost	1,130,166	1,162,368	1,322,922	1,342,526	1,311,380	1,239,273	1,278,010	-2.02%
YoY %	-2.77%	-12.14%	-1.46%	2.38%	5.82%	-3.03%	-	-
Horiz. %	88.43%	90.95%	103.51%	105.05%	102.61%	96.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	997,687	1,109,762	1,168,858	1,223,350	1,116,750	1,064,778	1,277,518	-4.03%
YoY %	-10.10%	-5.06%	-4.45%	9.55%	4.88%	-16.65%	-	-
Horiz. %	78.10%	86.87%	91.49%	95.76%	87.42%	83.35%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	10,304	66,977	77,020	76,306	45,676	20,320	102,217	-31.76%
YoY %	-84.62%	-13.04%	0.94%	67.06%	124.78%	-80.12%	-	-
Horiz. %	10.08%	65.52%	75.35%	74.65%	44.69%	19.88%	100.00%	-
Div Payout %	0.00%	141.01%	1,209.68%	56.99%	48.91%	0.00%	23.73%	-
YoY %	0.00%	-88.34%	2,022.62%	16.52%	0.00%	0.00%	-	-
Horiz. %	0.00%	594.23%	5,097.68%	240.16%	206.11%	0.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	997,687	1,109,762	1,168,858	1,223,350	1,116,750	1,064,778	1,277,518	-4.03%
YoY %	-10.10%	-5.06%	-4.45%	9.55%	4.88%	-16.65%	-	-
Horiz. %	78.10%	86.87%	91.49%	95.76%	87.42%	83.35%	100.00%	-
NOSH	2,076,859	2,076,859	2,053,870	2,034,848	2,030,086	2,032,020	2,044,356	0.26%
YoY %	0.00%	1.12%	0.93%	0.23%	-0.10%	-0.60%	-	-
Horiz. %	101.59%	101.59%	100.47%	99.53%	99.30%	99.40%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	-5.83%	3.93%	0.48%	9.07%	6.65%	-5.03%	25.21%	-
YoY %	-248.35%	718.75%	-94.71%	36.39%	232.21%	-119.95%	-	-
Horiz. %	-23.13%	15.59%	1.90%	35.98%	26.38%	-19.95%	100.00%	-
ROE	-6.24%	4.28%	0.54%	10.94%	8.36%	-5.57%	33.72%	-
YoY %	-245.79%	692.59%	-95.06%	30.86%	250.09%	-116.52%	-	-
Horiz. %	-18.51%	12.69%	1.60%	32.44%	24.79%	-16.52%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	51.82	58.71	64.72	72.56	69.20	58.07	83.58	-7.65%
YoY %	-11.74%	-9.29%	-10.80%	4.86%	19.17%	-30.52%	-	-
Horiz. %	62.00%	70.24%	77.43%	86.82%	82.79%	69.48%	100.00%	-
EPS	-3.02	2.31	0.31	6.58	4.60	-2.92	21.07	-
YoY %	-230.74%	645.16%	-95.29%	43.04%	257.53%	-113.86%	-	-
Horiz. %	-14.33%	10.96%	1.47%	31.23%	21.83%	-13.86%	100.00%	-
DPS	0.50	3.25	3.75	3.75	2.25	1.00	5.00	-31.85%
YoY %	-84.62%	-13.33%	0.00%	66.67%	125.00%	-80.00%	-	-
Horiz. %	10.00%	65.00%	75.00%	75.00%	45.00%	20.00%	100.00%	-
NAPS	0.4841	0.5385	0.5691	0.6012	0.5501	0.524	0.6249	-4.16%
YoY %	-10.10%	-5.38%	-5.34%	9.29%	4.98%	-16.15%	-	-
Horiz. %	77.47%	86.17%	91.07%	96.21%	88.03%	83.85%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,047,421
RPS	49.72	56.33	61.89	68.74	65.41	54.94	79.56	-7.53%
YoY %	-11.73%	-8.98%	-9.97%	5.09%	19.06%	-30.95%	-	-
Horiz. %	62.49%	70.80%	77.79%	86.40%	82.21%	69.05%	100.00%	-
EPS	-2.90	2.21	0.30	6.23	4.35	-2.76	20.06	-
YoY %	-231.22%	636.67%	-95.18%	43.22%	257.61%	-113.76%	-	-
Horiz. %	-14.46%	11.02%	1.50%	31.06%	21.68%	-13.76%	100.00%	-
DPS	0.48	3.12	3.59	3.55	2.13	0.95	4.76	-31.76%
YoY %	-84.62%	-13.09%	1.13%	66.67%	124.21%	-80.04%	-	-
Horiz. %	10.08%	65.55%	75.42%	74.58%	44.75%	19.96%	100.00%	-
NAPS	0.4645	0.5167	0.5442	0.5696	0.52	0.4958	0.5948	-4.03%
YoY %	-10.10%	-5.05%	-4.46%	9.54%	4.88%	-16.64%	-	-
Horiz. %	78.09%	86.87%	91.49%	95.76%	87.42%	83.36%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.28	0.58	0.60	0.705	0.70	0.67	1.54	-
P/RPS	0.54	0.99	0.93	0.97	1.01	1.15	1.84	-18.47%
YoY %	-45.45%	6.45%	-4.12%	-3.96%	-12.17%	-37.50%	-	-
Horiz. %	29.35%	53.80%	50.54%	52.72%	54.89%	62.50%	100.00%	-
P/EPS	-9.27	25.16	193.55	10.71	15.22	-22.95	7.31	-
YoY %	-136.84%	-87.00%	1,707.19%	-29.63%	166.32%	-413.95%	-	-
Horiz. %	-126.81%	344.19%	2,647.74%	146.51%	208.21%	-313.95%	100.00%	-
EY	-10.79	3.97	0.52	9.33	6.57	-4.36	13.68	-
YoY %	-371.79%	663.46%	-94.43%	42.01%	250.69%	-131.87%	-	-
Horiz. %	-78.87%	29.02%	3.80%	68.20%	48.03%	-31.87%	100.00%	-
DY	1.79	5.60	6.25	5.32	3.21	1.49	3.25	-9.45%
YoY %	-68.04%	-10.40%	17.48%	65.73%	115.44%	-54.15%	-	-
Horiz. %	55.08%	172.31%	192.31%	163.69%	98.77%	45.85%	100.00%	-
P/NAPS	0.58	1.08	1.05	1.17	1.27	1.28	2.46	-21.39%
YoY %	-46.30%	2.86%	-10.26%	-7.87%	-0.78%	-47.97%	-	-
Horiz. %	23.58%	43.90%	42.68%	47.56%	51.63%	52.03%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	20/08/18	17/08/17	18/08/16	19/08/15	21/08/14	19/08/13	16/08/12	-
Price	0.315	0.585	0.635	0.65	0.71	0.675	1.47	-
P/RPS	0.61	1.00	0.98	0.90	1.03	1.16	1.76	-16.18%
YoY %	-39.00%	2.04%	8.89%	-12.62%	-11.21%	-34.09%	-	-
Horiz. %	34.66%	56.82%	55.68%	51.14%	58.52%	65.91%	100.00%	-
P/EPS	-10.43	25.38	204.84	9.88	15.43	-23.12	6.98	-
YoY %	-141.10%	-87.61%	1,973.28%	-35.97%	166.74%	-431.23%	-	-
Horiz. %	-149.43%	363.61%	2,934.67%	141.55%	221.06%	-331.23%	100.00%	-
EY	-9.59	3.94	0.49	10.12	6.48	-4.33	14.33	-
YoY %	-343.40%	704.08%	-95.16%	56.17%	249.65%	-130.22%	-	-
Horiz. %	-66.92%	27.49%	3.42%	70.62%	45.22%	-30.22%	100.00%	-
DY	1.59	5.56	5.91	5.77	3.17	1.48	3.40	-11.89%
YoY %	-71.40%	-5.92%	2.43%	82.02%	114.19%	-56.47%	-	-
Horiz. %	46.76%	163.53%	173.82%	169.71%	93.24%	43.53%	100.00%	-
P/NAPS	0.65	1.09	1.12	1.08	1.29	1.29	2.35	-19.27%
YoY %	-40.37%	-2.68%	3.70%	-16.28%	0.00%	-45.11%	-	-
Horiz. %	27.66%	46.38%	47.66%	45.96%	54.89%	54.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos