[JCY] QoQ Cumulative Quarter Result on 30-Sep-2021 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 39.74%
YoY- -238.15%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 694,183 521,819 297,109 1,056,773 795,094 523,936 276,852 84.87%
PBT -20,662 -6,993 8,466 -34,726 -59,724 -40,561 -18,766 6.64%
Tax -1,123 -901 -2,091 -645 1,027 284 1,039 -
NP -21,785 -7,894 6,375 -35,371 -58,697 -40,277 -17,727 14.77%
-
NP to SH -21,785 -7,894 6,375 -35,371 -58,697 -40,277 -17,727 14.77%
-
Tax Rate - - 24.70% - - - - -
Total Cost 715,968 529,713 290,734 1,092,144 853,791 564,213 294,579 81.06%
-
Net Worth 848,541 861,124 872,280 868,064 883,440 895,341 908,093 -4.43%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 848,541 861,124 872,280 868,064 883,440 895,341 908,093 -4.43%
NOSH 2,126,746 2,126,746 2,126,496 2,126,456 2,125,826 2,121,901 2,118,570 0.25%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -3.14% -1.51% 2.15% -3.35% -7.38% -7.69% -6.40% -
ROE -2.57% -0.92% 0.73% -4.07% -6.64% -4.50% -1.95% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 32.89 24.72 14.08 50.08 37.71 24.88 13.18 84.28%
EPS -1.03 -0.37 0.30 -1.68 -2.79 -1.92 -0.84 14.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.402 0.408 0.4133 0.4114 0.419 0.4252 0.4323 -4.74%
Adjusted Per Share Value based on latest NOSH - 2,126,456
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 32.32 24.30 13.83 49.20 37.02 24.39 12.89 84.87%
EPS -1.01 -0.37 0.30 -1.65 -2.73 -1.88 -0.83 14.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3951 0.4009 0.4061 0.4042 0.4113 0.4169 0.4228 -4.42%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.20 0.28 0.32 0.305 0.36 0.35 0.53 -
P/RPS 0.61 1.13 2.27 0.61 0.95 1.41 4.02 -71.64%
P/EPS -19.38 -74.86 105.94 -18.19 -12.93 -18.30 -62.80 -54.43%
EY -5.16 -1.34 0.94 -5.50 -7.73 -5.47 -1.59 119.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.69 0.77 0.74 0.86 0.82 1.23 -45.21%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 18/05/22 22/02/22 29/11/21 19/08/21 20/05/21 25/02/21 -
Price 0.175 0.24 0.305 0.315 0.325 0.355 0.42 -
P/RPS 0.53 0.97 2.17 0.63 0.86 1.43 3.19 -69.87%
P/EPS -16.96 -64.17 100.97 -18.79 -11.67 -18.56 -49.77 -51.30%
EY -5.90 -1.56 0.99 -5.32 -8.57 -5.39 -2.01 105.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.59 0.74 0.77 0.78 0.83 0.97 -41.04%

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