[JCY] QoQ Annualized Quarter Result on 31-Mar-2022 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
18-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Mar-2022 [#2]
Profit Trend
QoQ- -161.91%
YoY- 80.4%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 444,972 835,577 925,577 1,043,638 1,188,436 1,056,773 1,060,125 -43.85%
PBT -145,620 -98,380 -27,549 -13,986 33,864 -34,726 -79,632 49.37%
Tax 17,336 7,031 -1,497 -1,802 -8,364 -645 1,369 440.78%
NP -128,284 -91,349 -29,046 -15,788 25,500 -35,371 -78,262 38.89%
-
NP to SH -128,284 -91,349 -29,046 -15,788 25,500 -35,371 -78,262 38.89%
-
Tax Rate - - - - 24.70% - - -
Total Cost 573,256 926,926 954,623 1,059,426 1,162,936 1,092,144 1,138,387 -36.62%
-
Net Worth 751,022 780,573 848,541 861,124 872,280 868,064 883,440 -10.23%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 751,022 780,573 848,541 861,124 872,280 868,064 883,440 -10.23%
NOSH 2,126,746 2,126,746 2,126,746 2,126,746 2,126,496 2,126,456 2,125,826 0.02%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -28.83% -10.93% -3.14% -1.51% 2.15% -3.35% -7.38% -
ROE -17.08% -11.70% -3.42% -1.83% 2.92% -4.07% -8.86% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 21.08 39.59 43.85 49.45 56.31 50.08 50.28 -43.89%
EPS -6.08 -4.33 -1.37 -0.74 1.20 -1.68 -3.72 38.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3558 0.3698 0.402 0.408 0.4133 0.4114 0.419 -10.30%
Adjusted Per Share Value based on latest NOSH - 2,126,746
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 20.92 39.29 43.52 49.07 55.88 49.69 49.85 -43.85%
EPS -6.03 -4.30 -1.37 -0.74 1.20 -1.66 -3.68 38.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3531 0.367 0.399 0.4049 0.4101 0.4082 0.4154 -10.24%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.145 0.135 0.20 0.28 0.32 0.305 0.36 -
P/RPS 0.69 0.34 0.46 0.57 0.57 0.61 0.72 -2.78%
P/EPS -2.39 -3.12 -14.53 -37.43 26.49 -18.19 -9.70 -60.59%
EY -41.91 -32.06 -6.88 -2.67 3.78 -5.50 -10.31 154.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.37 0.50 0.69 0.77 0.74 0.86 -38.89%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 29/11/22 18/08/22 18/05/22 22/02/22 29/11/21 19/08/21 -
Price 0.185 0.13 0.175 0.24 0.305 0.315 0.325 -
P/RPS 0.88 0.33 0.40 0.49 0.54 0.63 0.65 22.31%
P/EPS -3.04 -3.00 -12.72 -32.08 25.24 -18.79 -8.76 -50.52%
EY -32.85 -33.29 -7.86 -3.12 3.96 -5.32 -11.42 101.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.35 0.44 0.59 0.74 0.77 0.78 -23.62%

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