[JCY] QoQ Annualized Quarter Result on 30-Sep-2020 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Sep-2020 [#4]
Profit Trend
QoQ- 67.17%
YoY- 148.05%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,060,125 1,047,872 1,107,408 1,075,845 1,032,493 1,094,670 1,111,308 -3.09%
PBT -79,632 -81,122 -75,064 39,548 16,042 17,370 16,424 -
Tax 1,369 568 4,156 -13,944 -726 -682 -544 -
NP -78,262 -80,554 -70,908 25,604 15,316 16,688 15,880 -
-
NP to SH -78,262 -80,554 -70,908 25,604 15,316 16,688 15,880 -
-
Tax Rate - - - 35.26% 4.53% 3.93% 3.31% -
Total Cost 1,138,387 1,128,426 1,178,316 1,050,241 1,017,177 1,077,982 1,095,428 2.60%
-
Net Worth 883,440 895,341 908,093 919,045 897,796 901,493 88,227 365.22%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 883,440 895,341 908,093 919,045 897,796 901,493 88,227 365.22%
NOSH 2,125,826 2,121,901 2,118,570 2,109,367 2,087,276 2,086,914 2,076,859 1.56%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin -7.38% -7.69% -6.40% 2.38% 1.48% 1.52% 1.43% -
ROE -8.86% -9.00% -7.81% 2.79% 1.71% 1.85% 18.00% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 50.28 49.76 52.72 51.60 49.85 52.91 539.23 -79.46%
EPS -3.72 -3.84 -3.36 1.24 0.75 0.80 0.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.419 0.4252 0.4323 0.4408 0.4335 0.4357 0.4281 -1.42%
Adjusted Per Share Value based on latest NOSH - 2,109,367
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 49.36 48.79 51.56 50.09 48.07 50.97 51.74 -3.09%
EPS -3.64 -3.75 -3.30 1.19 0.71 0.78 0.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4113 0.4169 0.4228 0.4279 0.418 0.4198 0.0411 365.03%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.36 0.35 0.53 0.705 0.295 0.20 0.315 -
P/RPS 0.72 0.70 1.01 1.37 0.59 0.38 0.06 424.94%
P/EPS -9.70 -9.15 -15.70 57.41 39.89 24.80 4.09 -
EY -10.31 -10.93 -6.37 1.74 2.51 4.03 24.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 1.23 1.60 0.68 0.46 0.74 10.54%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 19/08/21 20/05/21 25/02/21 26/11/20 18/08/20 28/05/20 25/02/20 -
Price 0.325 0.355 0.42 0.665 0.66 0.315 0.32 -
P/RPS 0.65 0.71 0.80 1.29 1.32 0.60 0.06 390.31%
P/EPS -8.76 -9.28 -12.44 54.15 89.25 39.06 4.15 -
EY -11.42 -10.78 -8.04 1.85 1.12 2.56 24.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.97 1.51 1.52 0.72 0.75 2.65%

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