[JCY] QoQ TTM Result on 31-Dec-2021 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 68.14%
YoY- -388.43%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 835,577 955,862 1,054,656 1,077,030 1,056,773 1,096,569 1,052,446 -14.24%
PBT -98,380 4,336 -1,158 -7,494 -34,726 -32,208 -9,698 367.95%
Tax 7,031 -2,795 -1,830 -3,775 -645 -12,372 -13,319 -
NP -91,349 1,541 -2,988 -11,269 -35,371 -44,580 -23,017 150.46%
-
NP to SH -91,349 1,541 -2,988 -11,269 -35,371 -44,580 -23,017 150.46%
-
Tax Rate - 64.46% - - - - - -
Total Cost 926,926 954,321 1,057,644 1,088,299 1,092,144 1,141,149 1,075,463 -9.42%
-
Net Worth 780,573 848,541 861,124 872,280 868,064 883,440 895,341 -8.73%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 780,573 848,541 861,124 872,280 868,064 883,440 895,341 -8.73%
NOSH 2,126,746 2,126,746 2,126,746 2,126,496 2,126,456 2,125,826 2,121,901 0.15%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -10.93% 0.16% -0.28% -1.05% -3.35% -4.07% -2.19% -
ROE -11.70% 0.18% -0.35% -1.29% -4.07% -5.05% -2.57% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 39.59 45.28 49.97 51.03 50.08 52.01 49.98 -14.37%
EPS -4.33 0.07 -0.14 -0.53 -1.68 -2.11 -1.09 150.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3698 0.402 0.408 0.4133 0.4114 0.419 0.4252 -8.87%
Adjusted Per Share Value based on latest NOSH - 2,126,496
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 39.26 44.91 49.55 50.60 49.65 51.52 49.44 -14.23%
EPS -4.29 0.07 -0.14 -0.53 -1.66 -2.09 -1.08 150.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3667 0.3987 0.4046 0.4098 0.4078 0.415 0.4206 -8.72%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.135 0.20 0.28 0.32 0.305 0.36 0.35 -
P/RPS 0.34 0.44 0.56 0.63 0.61 0.69 0.70 -38.18%
P/EPS -3.12 273.95 -197.78 -59.93 -18.19 -17.03 -32.02 -78.79%
EY -32.06 0.37 -0.51 -1.67 -5.50 -5.87 -3.12 371.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.50 0.69 0.77 0.74 0.86 0.82 -41.14%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 18/08/22 18/05/22 22/02/22 29/11/21 19/08/21 20/05/21 -
Price 0.13 0.175 0.24 0.305 0.315 0.325 0.355 -
P/RPS 0.33 0.39 0.48 0.60 0.63 0.62 0.71 -39.96%
P/EPS -3.00 239.71 -169.53 -57.12 -18.79 -15.37 -32.48 -79.53%
EY -33.29 0.42 -0.59 -1.75 -5.32 -6.51 -3.08 388.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.44 0.59 0.74 0.77 0.78 0.83 -43.73%

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