[JCY] QoQ Cumulative Quarter Result on 31-Dec-2018 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- 100.57%
YoY- 104.89%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,037,110 778,494 565,035 306,115 1,390,916 1,067,905 735,780 25.68%
PBT -66,194 -51,103 -24,713 1,056 -130,113 -60,828 -51,808 17.72%
Tax 12,911 -886 -918 -367 9,366 -1,433 -650 -
NP -53,283 -51,989 -25,631 689 -120,747 -62,261 -52,458 1.04%
-
NP to SH -53,283 -51,989 -25,631 689 -120,747 -62,261 -52,458 1.04%
-
Tax Rate - - - 34.75% - - - -
Total Cost 1,090,393 830,483 590,666 305,426 1,511,663 1,130,166 788,238 24.12%
-
Net Worth 888,046 895,466 924,319 947,195 935,241 997,687 1,010,052 -8.21%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 10,304 - - 10,304 10,304 10,304 10,304 0.00%
Div Payout % 0.00% - - 1,495.58% 0.00% 0.00% 0.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 888,046 895,466 924,319 947,195 935,241 997,687 1,010,052 -8.21%
NOSH 2,076,859 2,076,859 2,076,859 2,076,859 2,076,859 2,076,859 2,076,859 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -5.14% -6.68% -4.54% 0.23% -8.68% -5.83% -7.13% -
ROE -6.00% -5.81% -2.77% 0.07% -12.91% -6.24% -5.19% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 50.32 37.77 27.42 14.85 67.49 51.82 35.70 25.68%
EPS -2.59 -2.52 -1.24 0.03 -5.86 -3.02 -2.55 1.04%
DPS 0.50 0.00 0.00 0.50 0.50 0.50 0.50 0.00%
NAPS 0.4309 0.4345 0.4485 0.4596 0.4538 0.4841 0.4901 -8.21%
Adjusted Per Share Value based on latest NOSH - 2,076,859
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 48.38 36.31 26.36 14.28 64.88 49.81 34.32 25.69%
EPS -2.49 -2.42 -1.20 0.03 -5.63 -2.90 -2.45 1.08%
DPS 0.48 0.00 0.00 0.48 0.48 0.48 0.48 0.00%
NAPS 0.4142 0.4177 0.4311 0.4418 0.4362 0.4654 0.4711 -8.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.17 0.165 0.20 0.16 0.275 0.28 0.35 -
P/RPS 0.34 0.44 0.73 1.08 0.41 0.54 0.98 -50.59%
P/EPS -6.58 -6.54 -16.08 478.59 -4.69 -9.27 -13.75 -38.79%
EY -15.21 -15.29 -6.22 0.21 -21.31 -10.79 -7.27 63.50%
DY 2.94 0.00 0.00 3.13 1.82 1.79 1.43 61.61%
P/NAPS 0.39 0.38 0.45 0.35 0.61 0.58 0.71 -32.90%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 22/08/19 16/05/19 27/02/19 30/11/18 20/08/18 15/05/18 -
Price 0.18 0.18 0.18 0.215 0.235 0.315 0.315 -
P/RPS 0.36 0.48 0.66 1.45 0.35 0.61 0.88 -44.86%
P/EPS -6.96 -7.14 -14.47 643.10 -4.01 -10.43 -12.38 -31.85%
EY -14.36 -14.01 -6.91 0.16 -24.93 -9.59 -8.08 46.67%
DY 2.78 0.00 0.00 2.33 2.13 1.59 1.59 45.08%
P/NAPS 0.42 0.41 0.40 0.47 0.52 0.65 0.64 -24.46%

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