[JCY] YoY TTM Result on 31-Dec-2019 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
31-Dec-2019 [#1]
Profit Trend
QoQ- 6.16%
YoY- 52.81%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 649,711 1,077,030 1,074,870 1,008,822 1,307,949 1,575,470 1,625,341 -14.16%
PBT -143,251 -7,494 16,676 -63,144 -115,281 -10,386 -5,281 73.29%
Tax 13,456 -3,775 -12,769 13,142 9,319 -2,183 -2,261 -
NP -129,795 -11,269 3,907 -50,002 -105,962 -12,569 -7,542 60.64%
-
NP to SH -129,795 -11,269 3,907 -50,002 -105,962 -12,569 -7,542 60.64%
-
Tax Rate - - 76.57% - - - - -
Total Cost 779,506 1,088,299 1,070,963 1,058,824 1,413,911 1,588,039 1,632,883 -11.58%
-
Net Worth 751,022 872,280 908,093 88,227 947,195 1,060,133 1,159,464 -6.97%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 10,304 - 61,745 103,075 -
Div Payout % - - - 0.00% - 0.00% 0.00% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 751,022 872,280 908,093 88,227 947,195 1,060,133 1,159,464 -6.97%
NOSH 2,126,746 2,126,496 2,118,570 2,076,859 2,076,859 2,076,859 2,076,120 0.40%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -19.98% -1.05% 0.36% -4.96% -8.10% -0.80% -0.46% -
ROE -17.28% -1.29% 0.43% -56.67% -11.19% -1.19% -0.65% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 30.78 51.03 51.17 489.50 63.46 76.45 78.89 -14.51%
EPS -6.15 -0.53 0.19 -24.26 -5.14 -0.61 -0.37 59.71%
DPS 0.00 0.00 0.00 5.00 0.00 3.00 5.00 -
NAPS 0.3558 0.4133 0.4323 0.4281 0.4596 0.5144 0.5628 -7.35%
Adjusted Per Share Value based on latest NOSH - 2,076,859
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 30.25 50.15 50.05 46.97 60.90 73.36 75.68 -14.16%
EPS -6.04 -0.52 0.18 -2.33 -4.93 -0.59 -0.35 60.71%
DPS 0.00 0.00 0.00 0.48 0.00 2.87 4.80 -
NAPS 0.3497 0.4061 0.4228 0.0411 0.441 0.4936 0.5399 -6.97%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.145 0.32 0.53 0.315 0.16 0.42 0.49 -
P/RPS 0.47 0.63 1.04 0.06 0.25 0.55 0.62 -4.50%
P/EPS -2.36 -59.93 284.96 -1.30 -3.11 -68.87 -133.85 -48.96%
EY -42.41 -1.67 0.35 -77.02 -32.13 -1.45 -0.75 95.85%
DY 0.00 0.00 0.00 15.87 0.00 7.14 10.20 -
P/NAPS 0.41 0.77 1.23 0.74 0.35 0.82 0.87 -11.77%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 22/02/22 25/02/21 25/02/20 27/02/19 27/02/18 21/02/17 -
Price 0.185 0.305 0.42 0.32 0.215 0.41 0.62 -
P/RPS 0.60 0.60 0.82 0.07 0.34 0.54 0.79 -4.47%
P/EPS -3.01 -57.12 225.81 -1.32 -4.18 -67.23 -169.36 -48.89%
EY -33.24 -1.75 0.44 -75.82 -23.91 -1.49 -0.59 95.73%
DY 0.00 0.00 0.00 15.63 0.00 7.32 8.06 -
P/NAPS 0.52 0.74 0.97 0.75 0.47 0.80 1.10 -11.73%

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