[JCY] QoQ TTM Result on 31-Mar-2020 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Mar-2020 [#2]
Profit Trend
QoQ- 61.39%
YoY- 79.44%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,074,870 1,075,845 1,032,986 1,019,410 1,008,822 1,037,110 1,101,505 -1.61%
PBT 16,676 39,548 -3,059 -32,796 -63,144 -66,194 -120,388 -
Tax -12,769 -13,944 13,252 13,488 13,142 12,911 9,913 -
NP 3,907 25,604 10,193 -19,308 -50,002 -53,283 -110,475 -
-
NP to SH 3,907 25,604 10,193 -19,308 -50,002 -53,283 -110,475 -
-
Tax Rate 76.57% 35.26% - - - - - -
Total Cost 1,070,963 1,050,241 1,022,793 1,038,718 1,058,824 1,090,393 1,211,980 -7.88%
-
Net Worth 908,093 919,045 897,796 901,493 88,227 888,046 895,466 0.93%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - 10,304 10,304 10,304 10,304 - -
Div Payout % - - 101.09% 0.00% 0.00% 0.00% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 908,093 919,045 897,796 901,493 88,227 888,046 895,466 0.93%
NOSH 2,118,570 2,109,367 2,087,276 2,086,914 2,076,859 2,076,859 2,076,859 1.32%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.36% 2.38% 0.99% -1.89% -4.96% -5.14% -10.03% -
ROE 0.43% 2.79% 1.14% -2.14% -56.67% -6.00% -12.34% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 51.17 51.60 49.88 49.27 489.50 50.32 53.45 -2.85%
EPS 0.19 1.23 0.49 -0.93 -24.26 -2.59 -5.36 -
DPS 0.00 0.00 0.50 0.50 5.00 0.50 0.00 -
NAPS 0.4323 0.4408 0.4335 0.4357 0.4281 0.4309 0.4345 -0.33%
Adjusted Per Share Value based on latest NOSH - 2,086,914
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 50.05 50.09 48.10 47.46 46.97 48.29 51.29 -1.61%
EPS 0.18 1.19 0.47 -0.90 -2.33 -2.48 -5.14 -
DPS 0.00 0.00 0.48 0.48 0.48 0.48 0.00 -
NAPS 0.4228 0.4279 0.418 0.4197 0.0411 0.4135 0.4169 0.93%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.53 0.705 0.295 0.20 0.315 0.17 0.165 -
P/RPS 1.04 1.37 0.59 0.41 0.06 0.34 0.31 123.28%
P/EPS 284.96 57.41 59.94 -21.43 -1.30 -6.58 -3.08 -
EY 0.35 1.74 1.67 -4.67 -77.02 -15.21 -32.49 -
DY 0.00 0.00 1.69 2.49 15.87 2.94 0.00 -
P/NAPS 1.23 1.60 0.68 0.46 0.74 0.39 0.38 118.03%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 18/08/20 28/05/20 25/02/20 27/11/19 22/08/19 -
Price 0.42 0.665 0.66 0.315 0.32 0.18 0.18 -
P/RPS 0.82 1.29 1.32 0.64 0.07 0.36 0.34 79.36%
P/EPS 225.81 54.15 134.10 -33.76 -1.32 -6.96 -3.36 -
EY 0.44 1.85 0.75 -2.96 -75.82 -14.36 -29.78 -
DY 0.00 0.00 0.75 1.58 15.63 2.78 0.00 -
P/NAPS 0.97 1.51 1.52 0.72 0.75 0.42 0.41 77.08%

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