[JCY] QoQ Cumulative Quarter Result on 31-Dec-2017 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -132.33%
YoY- -133.5%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,390,916 1,067,905 735,780 389,082 1,599,391 1,209,867 819,667 42.22%
PBT -130,113 -60,828 -51,808 -13,776 48,910 52,399 65,373 -
Tax 9,366 -1,433 -650 -320 -5,308 -4,900 -7,890 -
NP -120,747 -62,261 -52,458 -14,096 43,602 47,499 57,483 -
-
NP to SH -120,747 -62,261 -52,458 -14,096 43,602 47,499 57,483 -
-
Tax Rate - - - - 10.85% 9.35% 12.07% -
Total Cost 1,511,663 1,130,166 788,238 403,178 1,555,789 1,162,368 762,184 57.79%
-
Net Worth 935,241 997,687 1,010,052 1,060,133 1,091,459 1,109,762 1,147,805 -12.75%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 10,304 10,304 10,304 10,304 77,284 66,977 25,754 -45.67%
Div Payout % 0.00% 0.00% 0.00% 0.00% 177.25% 141.01% 44.80% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 935,241 997,687 1,010,052 1,060,133 1,091,459 1,109,762 1,147,805 -12.75%
NOSH 2,076,859 2,076,859 2,076,859 2,076,859 2,076,859 2,076,859 2,060,322 0.53%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -8.68% -5.83% -7.13% -3.62% 2.73% 3.93% 7.01% -
ROE -12.91% -6.24% -5.19% -1.33% 3.99% 4.28% 5.01% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 67.49 51.82 35.70 18.88 77.61 58.71 39.78 42.20%
EPS -5.86 -3.02 -2.55 -0.68 2.12 2.31 2.79 -
DPS 0.50 0.50 0.50 0.50 3.75 3.25 1.25 -45.68%
NAPS 0.4538 0.4841 0.4901 0.5144 0.5296 0.5385 0.5571 -12.76%
Adjusted Per Share Value based on latest NOSH - 2,076,859
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 64.76 49.72 34.26 18.12 74.47 56.33 38.16 42.23%
EPS -5.62 -2.90 -2.44 -0.66 2.03 2.21 2.68 -
DPS 0.48 0.48 0.48 0.48 3.60 3.12 1.20 -45.68%
NAPS 0.4355 0.4645 0.4703 0.4936 0.5082 0.5167 0.5344 -12.74%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.275 0.28 0.35 0.42 0.515 0.58 0.595 -
P/RPS 0.41 0.54 0.98 2.22 0.66 0.99 1.50 -57.84%
P/EPS -4.69 -9.27 -13.75 -61.41 24.34 25.16 21.33 -
EY -21.31 -10.79 -7.27 -1.63 4.11 3.97 4.69 -
DY 1.82 1.79 1.43 1.19 7.28 5.60 2.10 -9.09%
P/NAPS 0.61 0.58 0.71 0.82 0.97 1.08 1.07 -31.22%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 20/08/18 15/05/18 27/02/18 28/11/17 17/08/17 18/05/17 -
Price 0.235 0.315 0.315 0.41 0.48 0.585 0.665 -
P/RPS 0.35 0.61 0.88 2.17 0.62 1.00 1.67 -64.68%
P/EPS -4.01 -10.43 -12.38 -59.94 22.69 25.38 23.84 -
EY -24.93 -9.59 -8.08 -1.67 4.41 3.94 4.20 -
DY 2.13 1.59 1.59 1.22 7.81 5.56 1.88 8.67%
P/NAPS 0.52 0.65 0.64 0.80 0.91 1.09 1.19 -42.38%

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