Highlights

[JCY] QoQ Quarter Result on 2018-09-30 [#4]

Stock [JCY]: JCY INTERNATIONAL BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Sep-2018
Quarter 30-Sep-2018  [#4]
Profit Trend QoQ -     -496.61%    YoY -     -1,400.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 213,459 258,920 306,115 323,011 332,125 346,698 389,082 -33.06%
  QoQ % -17.56% -15.42% -5.23% -2.74% -4.20% -10.89% -
  Horiz. % 54.86% 66.55% 78.68% 83.02% 85.36% 89.11% 100.00%
PBT -26,390 -25,769 1,056 -69,285 -9,020 -38,032 -13,776 54.43%
  QoQ % -2.41% -2,540.25% 101.52% -668.13% 76.28% -176.07% -
  Horiz. % 191.57% 187.06% -7.67% 502.94% 65.48% 276.07% 100.00%
Tax 32 -551 -367 10,799 -783 -330 -320 -
  QoQ % 105.81% -50.14% -103.40% 1,479.18% -137.27% -3.12% -
  Horiz. % -10.00% 172.19% 114.69% -3,374.69% 244.69% 103.12% 100.00%
NP -26,358 -26,320 689 -58,486 -9,803 -38,362 -14,096 51.95%
  QoQ % -0.14% -3,920.03% 101.18% -496.61% 74.45% -172.15% -
  Horiz. % 186.99% 186.72% -4.89% 414.91% 69.54% 272.15% 100.00%
NP to SH -26,358 -26,320 689 -58,486 -9,803 -38,362 -14,096 51.95%
  QoQ % -0.14% -3,920.03% 101.18% -496.61% 74.45% -172.15% -
  Horiz. % 186.99% 186.72% -4.89% 414.91% 69.54% 272.15% 100.00%
Tax Rate - % - % 34.75 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Total Cost 239,817 285,240 305,426 381,497 341,928 385,060 403,178 -29.34%
  QoQ % -15.92% -6.61% -19.94% 11.57% -11.20% -4.49% -
  Horiz. % 59.48% 70.75% 75.75% 94.62% 84.81% 95.51% 100.00%
Net Worth 895,466 924,319 947,195 935,241 997,687 1,010,052 1,060,133 -10.67%
  QoQ % -3.12% -2.42% 1.28% -6.26% -1.22% -4.72% -
  Horiz. % 84.47% 87.19% 89.35% 88.22% 94.11% 95.28% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 10,304 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 895,466 924,319 947,195 935,241 997,687 1,010,052 1,060,133 -10.67%
  QoQ % -3.12% -2.42% 1.28% -6.26% -1.22% -4.72% -
  Horiz. % 84.47% 87.19% 89.35% 88.22% 94.11% 95.28% 100.00%
NOSH 2,060,912 2,060,912 2,060,912 2,060,912 2,060,912 2,060,912 2,060,912 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -12.35 % -10.17 % 0.23 % -18.11 % -2.95 % -11.06 % -3.62 % 127.13%
  QoQ % -21.44% -4,521.74% 101.27% -513.90% 73.33% -205.52% -
  Horiz. % 341.16% 280.94% -6.35% 500.28% 81.49% 305.52% 100.00%
ROE -2.94 % -2.85 % 0.07 % -6.25 % -0.98 % -3.80 % -1.33 % 69.94%
  QoQ % -3.16% -4,171.43% 101.12% -537.76% 74.21% -185.71% -
  Horiz. % 221.05% 214.29% -5.26% 469.92% 73.68% 285.71% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.36 12.56 14.85 15.67 16.12 16.82 18.88 -33.05%
  QoQ % -17.52% -15.42% -5.23% -2.79% -4.16% -10.91% -
  Horiz. % 54.87% 66.53% 78.65% 83.00% 85.38% 89.09% 100.00%
EPS -1.28 -1.28 0.03 -2.84 -0.48 -1.86 -0.68 52.63%
  QoQ % 0.00% -4,366.67% 101.06% -491.67% 74.19% -173.53% -
  Horiz. % 188.24% 188.24% -4.41% 417.65% 70.59% 273.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4345 0.4485 0.4596 0.4538 0.4841 0.4901 0.5144 -10.67%
  QoQ % -3.12% -2.42% 1.28% -6.26% -1.22% -4.72% -
  Horiz. % 84.47% 87.19% 89.35% 88.22% 94.11% 95.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,086,794
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 10.23 12.41 14.67 15.48 15.92 16.61 18.64 -33.04%
  QoQ % -17.57% -15.41% -5.23% -2.76% -4.15% -10.89% -
  Horiz. % 54.88% 66.58% 78.70% 83.05% 85.41% 89.11% 100.00%
EPS -1.26 -1.26 0.03 -2.80 -0.47 -1.84 -0.68 51.03%
  QoQ % 0.00% -4,300.00% 101.07% -495.74% 74.46% -170.59% -
  Horiz. % 185.29% 185.29% -4.41% 411.76% 69.12% 270.59% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4291 0.4429 0.4539 0.4482 0.4781 0.4840 0.5080 -10.67%
  QoQ % -3.12% -2.42% 1.27% -6.25% -1.22% -4.72% -
  Horiz. % 84.47% 87.19% 89.35% 88.23% 94.11% 95.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1650 0.2000 0.1600 0.2750 0.2800 0.3500 0.4200 -
P/RPS 1.59 1.59 1.08 1.75 1.74 2.08 2.22 -20.00%
  QoQ % 0.00% 47.22% -38.29% 0.57% -16.35% -6.31% -
  Horiz. % 71.62% 71.62% 48.65% 78.83% 78.38% 93.69% 100.00%
P/EPS -12.90 -15.66 478.59 -9.69 -58.87 -18.80 -61.41 -64.76%
  QoQ % 17.62% -103.27% 5,039.01% 83.54% -213.14% 69.39% -
  Horiz. % 21.01% 25.50% -779.34% 15.78% 95.86% 30.61% 100.00%
EY -7.75 -6.39 0.21 -10.32 -1.70 -5.32 -1.63 183.56%
  QoQ % -21.28% -3,142.86% 102.03% -507.06% 68.05% -226.38% -
  Horiz. % 475.46% 392.02% -12.88% 633.13% 104.29% 326.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.19 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.38 0.45 0.35 0.61 0.58 0.71 0.82 -40.20%
  QoQ % -15.56% 28.57% -42.62% 5.17% -18.31% -13.41% -
  Horiz. % 46.34% 54.88% 42.68% 74.39% 70.73% 86.59% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 16/05/19 27/02/19 30/11/18 20/08/18 15/05/18 27/02/18 -
Price 0.1800 0.1800 0.2150 0.2350 0.3150 0.3150 0.4100 -
P/RPS 1.74 1.43 1.45 1.50 1.95 1.87 2.17 -13.73%
  QoQ % 21.68% -1.38% -3.33% -23.08% 4.28% -13.82% -
  Horiz. % 80.18% 65.90% 66.82% 69.12% 89.86% 86.18% 100.00%
P/EPS -14.07 -14.09 643.10 -8.28 -66.22 -16.92 -59.94 -62.05%
  QoQ % 0.14% -102.19% 7,866.91% 87.50% -291.37% 71.77% -
  Horiz. % 23.47% 23.51% -1,072.91% 13.81% 110.48% 28.23% 100.00%
EY -7.11 -7.10 0.16 -12.08 -1.51 -5.91 -1.67 163.38%
  QoQ % -0.14% -4,537.50% 101.32% -700.00% 74.45% -253.89% -
  Horiz. % 425.75% 425.15% -9.58% 723.35% 90.42% 353.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.41 0.40 0.47 0.52 0.65 0.64 0.80 -36.04%
  QoQ % 2.50% -14.89% -9.62% -20.00% 1.56% -20.00% -
  Horiz. % 51.25% 50.00% 58.75% 65.00% 81.25% 80.00% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

386  354  511  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.655-0.065 
 PWRWELL 0.375+0.01 
 DGB 0.055-0.015 
 MYEG 1.29+0.06 
 XOX 0.050.00 
 SANICHI-WE 0.005-0.005 
 MTOUCHE 0.19-0.005 
 ARMADA 0.40+0.01 
 SAPNRG 0.240.00 
 SANICHI 0.055+0.005 
Partners & Brokers