[JCY] QoQ Annualized Quarter Result on 31-Dec-2023 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Dec-2023 [#1]
Profit Trend
QoQ- 88.28%
YoY- 91.75%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 585,572 547,716 506,848 475,368 465,838 431,722 444,972 20.10%
PBT 17,313 5,776 -10,284 -94,676 -86,753 -123,468 -145,620 -
Tax -532 -376 -300 4,372 5,545 8,760 17,336 -
NP 16,781 5,400 -10,584 -90,304 -81,208 -114,708 -128,284 -
-
NP to SH 16,781 5,400 -10,584 -90,304 -81,208 -114,708 -128,284 -
-
Tax Rate 3.07% 6.51% - - - - - -
Total Cost 568,790 542,316 517,432 565,672 547,046 546,430 573,256 -0.52%
-
Net Worth 703,620 687,276 682,843 684,321 710,706 725,481 751,022 -4.25%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 703,620 687,276 682,843 684,321 710,706 725,481 751,022 -4.25%
NOSH 2,144,514 2,126,746 2,126,746 2,126,746 2,126,746 2,126,746 2,126,746 0.55%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.87% 0.99% -2.09% -19.00% -17.43% -26.57% -28.83% -
ROE 2.38% 0.79% -1.55% -13.20% -11.43% -15.81% -17.08% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 27.67 25.95 24.01 22.52 22.07 20.45 21.08 19.90%
EPS 0.80 0.26 -0.52 -4.28 -3.85 -5.44 -6.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3325 0.3256 0.3235 0.3242 0.3367 0.3437 0.3558 -4.41%
Adjusted Per Share Value based on latest NOSH - 2,126,746
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 27.27 25.50 23.60 22.13 21.69 20.10 20.72 20.11%
EPS 0.78 0.25 -0.49 -4.20 -3.78 -5.34 -5.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3276 0.32 0.3179 0.3186 0.3309 0.3378 0.3497 -4.26%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.705 0.25 0.22 0.19 0.16 0.165 0.145 -
P/RPS 2.55 0.96 0.92 0.84 0.72 0.81 0.69 139.22%
P/EPS 88.90 97.72 -43.88 -4.44 -4.16 -3.04 -2.39 -
EY 1.12 1.02 -2.28 -22.52 -24.05 -32.94 -41.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 0.77 0.68 0.59 0.48 0.48 0.41 199.32%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 23/08/24 21/05/24 27/02/24 23/11/23 21/08/23 19/05/23 23/02/23 -
Price 0.57 0.39 0.235 0.24 0.17 0.165 0.185 -
P/RPS 2.06 1.50 0.98 1.07 0.77 0.81 0.88 76.39%
P/EPS 71.88 152.45 -46.87 -5.61 -4.42 -3.04 -3.04 -
EY 1.39 0.66 -2.13 -17.83 -22.63 -32.94 -32.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.20 0.73 0.74 0.50 0.48 0.52 121.29%

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