[JCY] YoY TTM 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
TTM Result
Revenue	1,457,429	1,621,071	1,795,182	1,938,825	1,823,479	1,712,471	2,148,508	-6.26%
YoY %	-10.09%	-9.70%	-7.41%	6.33%	6.48%	-20.29%	-	-
Horiz. %	67.83%	75.45%	83.55%	90.24%	84.87%	79.71%	100.00%	-
PBT	-64,317	30,536	89,977	164,807	97,607	-60,075	456,742	-
YoY %	-310.63%	-66.06%	-45.40%	68.85%	262.48%	-113.15%	-	-
Horiz. %	-14.08%	6.69%	19.70%	36.08%	21.37%	-13.15%	100.00%	-
Tax	-1,841	2,374	-8,003	-14,413	-6,499	-2,710	-644	19.12%
YoY %	-177.55%	129.66%	44.47%	-121.77%	-139.82%	-320.81%	-	-
Horiz. %	285.87%	-368.63%	1,242.70%	2,238.04%	1,009.16%	420.81%	100.00%	-
NP	-66,158	32,910	81,974	150,394	91,108	-62,785	456,098	-
YoY %	-301.03%	-59.85%	-45.49%	65.07%	245.11%	-113.77%	-	-
Horiz. %	-14.51%	7.22%	17.97%	32.97%	19.98%	-13.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-66,158	32,910	81,974	150,394	91,108	-62,785	456,098	-
YoY %	-301.03%	-59.85%	-45.49%	65.07%	245.11%	-113.77%	-	-
Horiz. %	-14.51%	7.22%	17.97%	32.97%	19.98%	-13.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-7.77%	8.89%	8.75%	6.66%	-	0.14%	-
YoY %	-	-187.40%	1.60%	31.38%	0.00%	-	-	-
Horiz. %	-	-5,550.00%	6,350.00%	6,250.00%	4,757.14%	-	100.00%	-
Total Cost	1,523,587	1,588,161	1,713,208	1,788,431	1,732,371	1,775,256	1,692,410	-1.73%
YoY %	-4.07%	-7.30%	-4.21%	3.24%	-2.42%	4.90%	-	-
Horiz. %	90.02%	93.84%	101.23%	105.67%	102.36%	104.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	997,687	1,109,762	1,170,954	1,230,909	1,119,386	1,066,880	1,279,002	-4.05%
YoY %	-10.10%	-5.23%	-4.87%	9.96%	4.92%	-16.58%	-	-
Horiz. %	78.01%	86.77%	91.55%	96.24%	87.52%	83.42%	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	20,609	92,573	138,557	91,667	45,702	101,074	102,277	-23.42%
YoY %	-77.74%	-33.19%	51.15%	100.58%	-54.78%	-1.18%	-	-
Horiz. %	20.15%	90.51%	135.47%	89.63%	44.68%	98.82%	100.00%	-
Div Payout %	0.00%	281.29%	169.03%	60.95%	50.16%	0.00%	22.42%	-
YoY %	0.00%	66.41%	177.33%	21.51%	0.00%	0.00%	-	-
Horiz. %	0.00%	1,254.64%	753.93%	271.86%	223.73%	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	1,170,954	1,230,909	1,119,386	1,066,880	1,279,002	-4.05%
YoY %	-10.10%	-5.23%	-4.87%	9.96%	4.92%	-16.58%	-	-
Horiz. %	78.01%	86.77%	91.55%	96.24%	87.52%	83.42%	100.00%	-
NOSH	2,076,859	2,076,859	2,057,553	2,047,421	2,034,878	2,036,031	2,046,731	0.24%
YoY %	0.00%	0.94%	0.49%	0.62%	-0.06%	-0.52%	-	-
Horiz. %	101.47%	101.47%	100.53%	100.03%	99.42%	99.48%	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	-4.54%	2.03%	4.57%	7.76%	5.00%	-3.67%	21.23%	-
YoY %	-323.65%	-55.58%	-41.11%	55.20%	236.24%	-117.29%	-	-
Horiz. %	-21.38%	9.56%	21.53%	36.55%	23.55%	-17.29%	100.00%	-
ROE	-6.63%	2.97%	7.00%	12.22%	8.14%	-5.88%	35.66%	-
YoY %	-323.23%	-57.57%	-42.72%	50.12%	238.44%	-116.49%	-	-
Horiz. %	-18.59%	8.33%	19.63%	34.27%	22.83%	-16.49%	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	70.72	78.66	87.25	94.70	89.61	84.11	104.97	-6.36%
YoY %	-10.09%	-9.85%	-7.87%	5.68%	6.54%	-19.87%	-	-
Horiz. %	67.37%	74.94%	83.12%	90.22%	85.37%	80.13%	100.00%	-
EPS	-3.21	1.60	3.98	7.35	4.48	-3.08	22.28	-
YoY %	-300.62%	-59.80%	-45.85%	64.06%	245.45%	-113.82%	-	-
Horiz. %	-14.41%	7.18%	17.86%	32.99%	20.11%	-13.82%	100.00%	-
DPS	1.00	4.50	6.75	4.50	2.25	5.00	5.00	-23.51%
YoY %	-77.78%	-33.33%	50.00%	100.00%	-55.00%	0.00%	-	-
Horiz. %	20.00%	90.00%	135.00%	90.00%	45.00%	100.00%	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	67.86	75.48	83.58	90.27	84.90	79.73	100.03	-6.25%
YoY %	-10.10%	-9.69%	-7.41%	6.33%	6.48%	-20.29%	-	-
Horiz. %	67.84%	75.46%	83.55%	90.24%	84.87%	79.71%	100.00%	-
EPS	-3.08	1.53	3.82	7.00	4.24	-2.92	21.24	-
YoY %	-301.31%	-59.95%	-45.43%	65.09%	245.21%	-113.75%	-	-
Horiz. %	-14.50%	7.20%	17.98%	32.96%	19.96%	-13.75%	100.00%	-
DPS	0.96	4.31	6.45	4.27	2.13	4.71	4.76	-23.41%
YoY %	-77.73%	-33.18%	51.05%	100.47%	-54.78%	-1.05%	-	-
Horiz. %	20.17%	90.55%	135.50%	89.71%	44.75%	98.95%	100.00%	-
NAPS	0.4645	0.5167	0.5452	0.5731	0.5212	0.4967	0.5955	-4.05%
YoY %	-10.10%	-5.23%	-4.87%	9.96%	4.93%	-16.59%	-	-
Horiz. %	78.00%	86.77%	91.55%	96.24%	87.52%	83.41%	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	0.40	0.74	0.69	0.74	0.78	0.80	1.47	-19.49%
YoY %	-45.95%	7.25%	-6.76%	-5.13%	-2.50%	-45.58%	-	-
Horiz. %	27.21%	50.34%	46.94%	50.34%	53.06%	54.42%	100.00%	-
P/EPS	-8.72	36.32	15.06	9.60	15.63	-21.73	6.91	-
YoY %	-124.01%	141.17%	56.88%	-38.58%	171.93%	-414.47%	-	-
Horiz. %	-126.19%	525.62%	217.95%	138.93%	226.19%	-314.47%	100.00%	-
EY	-11.46	2.75	6.64	10.42	6.40	-4.60	14.47	-
YoY %	-516.73%	-58.58%	-36.28%	62.81%	239.13%	-131.79%	-	-
Horiz. %	-79.20%	19.00%	45.89%	72.01%	44.23%	-31.79%	100.00%	-
DY	3.57	7.76	11.25	6.38	3.21	7.46	3.25	1.57%
YoY %	-53.99%	-31.02%	76.33%	98.75%	-56.97%	129.54%	-	-
Horiz. %	109.85%	238.77%	346.15%	196.31%	98.77%	229.54%	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	0.45	0.74	0.73	0.69	0.79	0.80	1.40	-17.22%
YoY %	-39.19%	1.37%	5.80%	-12.66%	-1.25%	-42.86%	-	-
Horiz. %	32.14%	52.86%	52.14%	49.29%	56.43%	57.14%	100.00%	-
P/EPS	-9.81	36.63	15.94	8.85	15.86	-21.89	6.60	-
YoY %	-126.78%	129.80%	80.11%	-44.20%	172.45%	-431.67%	-	-
Horiz. %	-148.64%	555.00%	241.52%	134.09%	240.30%	-331.67%	100.00%	-
EY	-10.19	2.73	6.27	11.30	6.31	-4.57	15.16	-
YoY %	-473.26%	-56.46%	-44.51%	79.08%	238.07%	-130.15%	-	-
Horiz. %	-67.22%	18.01%	41.36%	74.54%	41.62%	-30.15%	100.00%	-
DY	3.17	7.69	10.63	6.92	3.17	7.41	3.40	-1.16%
YoY %	-58.78%	-27.66%	53.61%	118.30%	-57.22%	117.94%	-	-
Horiz. %	93.24%	226.18%	312.65%	203.53%	93.24%	217.94%	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