[JCY] YoY Annualized Quarter 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- 54.8%
YoY- -238.15%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 475,368 835,577 1,056,773 1,075,845 1,037,110 1,390,916 1,599,391 -18.30%
PBT -94,676 -98,380 -34,726 39,548 -66,194 -130,113 48,910 -
Tax 4,372 7,031 -645 -13,944 12,911 9,366 -5,308 -
NP -90,304 -91,349 -35,371 25,604 -53,283 -120,747 43,602 -
-
NP to SH -90,304 -91,349 -35,371 25,604 -53,283 -120,747 43,602 -
-
Tax Rate - - - 35.26% - - 10.85% -
Total Cost 565,672 926,926 1,092,144 1,050,241 1,090,393 1,511,663 1,555,789 -15.51%
-
Net Worth 684,321 780,573 868,064 919,045 888,046 935,241 1,091,459 -7.48%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 10,304 10,304 77,284 -
Div Payout % - - - - 0.00% 0.00% 177.25% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 684,321 780,573 868,064 919,045 888,046 935,241 1,091,459 -7.48%
NOSH 2,126,746 2,126,746 2,126,456 2,109,367 2,076,859 2,076,859 2,076,859 0.39%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -19.00% -10.93% -3.35% 2.38% -5.14% -8.68% 2.73% -
ROE -13.20% -11.70% -4.07% 2.79% -6.00% -12.91% 3.99% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.52 39.59 50.08 51.60 50.32 67.49 77.61 -18.62%
EPS -4.28 -4.33 -1.68 1.24 -2.59 -5.86 2.12 -
DPS 0.00 0.00 0.00 0.00 0.50 0.50 3.75 -
NAPS 0.3242 0.3698 0.4114 0.4408 0.4309 0.4538 0.5296 -7.85%
Adjusted Per Share Value based on latest NOSH - 2,126,456
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 22.13 38.91 49.20 50.09 48.29 64.76 74.47 -18.30%
EPS -4.20 -4.25 -1.65 1.19 -2.48 -5.62 2.03 -
DPS 0.00 0.00 0.00 0.00 0.48 0.48 3.60 -
NAPS 0.3186 0.3634 0.4042 0.4279 0.4135 0.4355 0.5082 -7.48%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.19 0.135 0.305 0.705 0.17 0.275 0.515 -
P/RPS 0.84 0.34 0.61 1.37 0.34 0.41 0.66 4.09%
P/EPS -4.44 -3.12 -18.19 57.41 -6.58 -4.69 24.34 -
EY -22.52 -32.06 -5.50 1.74 -15.21 -21.31 4.11 -
DY 0.00 0.00 0.00 0.00 2.94 1.82 7.28 -
P/NAPS 0.59 0.37 0.74 1.60 0.39 0.61 0.97 -7.94%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 29/11/22 29/11/21 26/11/20 27/11/19 30/11/18 28/11/17 -
Price 0.24 0.13 0.315 0.665 0.18 0.235 0.48 -
P/RPS 1.07 0.33 0.63 1.29 0.36 0.35 0.62 9.51%
P/EPS -5.61 -3.00 -18.79 54.15 -6.96 -4.01 22.69 -
EY -17.83 -33.29 -5.32 1.85 -14.36 -24.93 4.41 -
DY 0.00 0.00 0.00 0.00 2.78 2.13 7.81 -
P/NAPS 0.74 0.35 0.77 1.51 0.42 0.52 0.91 -3.38%

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