[JCY] QoQ TTM 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- 20.66%
YoY- -238.15%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 955,862 1,054,656 1,077,030 1,056,773 1,096,569 1,052,446 1,074,870 -7.54%
PBT 4,336 -1,158 -7,494 -34,726 -32,208 -9,698 16,676 -59.36%
Tax -2,795 -1,830 -3,775 -645 -12,372 -13,319 -12,769 -63.78%
NP 1,541 -2,988 -11,269 -35,371 -44,580 -23,017 3,907 -46.30%
-
NP to SH 1,541 -2,988 -11,269 -35,371 -44,580 -23,017 3,907 -46.30%
-
Tax Rate 64.46% - - - - - 76.57% -
Total Cost 954,321 1,057,644 1,088,299 1,092,144 1,141,149 1,075,463 1,070,963 -7.41%
-
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 0.16% -0.28% -1.05% -3.35% -4.07% -2.19% 0.36% -
ROE 0.18% -0.35% -1.29% -4.07% -5.05% -2.57% 0.43% -
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 45.28 49.97 51.03 50.08 52.01 49.98 51.17 -7.84%
EPS 0.07 -0.14 -0.53 -1.68 -2.11 -1.09 0.19 -48.70%
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 44.51 49.11 50.15 49.20 51.06 49.00 50.05 -7.54%
EPS 0.07 -0.14 -0.52 -1.65 -2.08 -1.07 0.18 -46.81%
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 0.44 0.56 0.63 0.61 0.69 0.70 1.04 -43.73%
P/EPS 273.95 -197.78 -59.93 -18.19 -17.03 -32.02 284.96 -2.59%
EY 0.37 -0.51 -1.67 -5.50 -5.87 -3.12 0.35 3.78%
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 0.39 0.48 0.60 0.63 0.62 0.71 0.82 -39.15%
P/EPS 239.71 -169.53 -57.12 -18.79 -15.37 -32.48 225.81 4.07%
EY 0.42 -0.59 -1.75 -5.32 -6.51 -3.08 0.44 -3.06%
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