[JCY] YoY Quarter Result on 30-Jun-2013 [#3]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
19-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 38.27%
YoY- -112.19%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 343,841 479,754 452,630 401,690 573,138 395,167 480,789 -5.42%
PBT -25,204 33,654 25,632 -12,431 105,140 -31,792 55,949 -
Tax -3,396 -1,100 -603 -396 62 -64 -350 45.99%
NP -28,600 32,554 25,029 -12,827 105,202 -31,856 55,599 -
-
NP to SH -28,600 32,554 25,029 -12,827 105,202 -31,856 55,599 -
-
Tax Rate - 3.27% 2.35% - -0.06% - 0.63% -
Total Cost 372,441 447,200 427,601 414,517 467,936 427,023 425,190 -2.18%
-
Net Worth 1,170,954 1,230,909 1,119,386 1,066,880 1,279,002 848,676 907,776 4.33%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 25,719 25,592 25,435 - 61,401 - - -
Div Payout % 0.00% 78.62% 101.63% - 58.37% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,170,954 1,230,909 1,119,386 1,066,880 1,279,002 848,676 907,776 4.33%
NOSH 2,057,553 2,047,421 2,034,878 2,036,031 2,046,731 2,042,051 2,044,080 0.10%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -8.32% 6.79% 5.53% -3.19% 18.36% -8.06% 11.56% -
ROE -2.44% 2.64% 2.24% -1.20% 8.23% -3.75% 6.12% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.71 23.43 22.24 19.73 28.00 19.35 23.52 -5.53%
EPS -1.39 1.59 1.23 -0.63 5.14 -1.56 2.72 -
DPS 1.25 1.25 1.25 0.00 3.00 0.00 0.00 -
NAPS 0.5691 0.6012 0.5501 0.524 0.6249 0.4156 0.4441 4.21%
Adjusted Per Share Value based on latest NOSH - 2,036,031
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.01 22.34 21.07 18.70 26.69 18.40 22.39 -5.43%
EPS -1.33 1.52 1.17 -0.60 4.90 -1.48 2.59 -
DPS 1.20 1.19 1.18 0.00 2.86 0.00 0.00 -
NAPS 0.5452 0.5731 0.5212 0.4967 0.5955 0.3952 0.4227 4.32%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.60 0.705 0.70 0.67 1.54 0.60 1.47 -
P/RPS 3.59 3.01 3.15 3.40 5.50 3.10 6.25 -8.81%
P/EPS -43.17 44.34 56.91 -106.35 29.96 -38.46 54.04 -
EY -2.32 2.26 1.76 -0.94 3.34 -2.60 1.85 -
DY 2.08 1.77 1.79 0.00 1.95 0.00 0.00 -
P/NAPS 1.05 1.17 1.27 1.28 2.46 1.44 3.31 -17.40%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 19/08/15 21/08/14 19/08/13 16/08/12 22/08/11 20/08/10 -
Price 0.635 0.65 0.71 0.675 1.47 0.47 1.17 -
P/RPS 3.80 2.77 3.19 3.42 5.25 2.43 4.97 -4.37%
P/EPS -45.68 40.88 57.72 -107.14 28.60 -30.13 43.01 -
EY -2.19 2.45 1.73 -0.93 3.50 -3.32 2.32 -
DY 1.97 1.92 1.76 0.00 2.04 0.00 0.00 -
P/NAPS 1.12 1.08 1.29 1.29 2.35 1.13 2.63 -13.25%

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