[JCY] QoQ Annualized Quarter Result on 31-Mar-2018 [#2]

Stock

[JCY] JCY INTERNATIONAL BERHAD

Announcement Date

15-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Sep-2018

Quarter

31-Mar-2018 [#2]

Profit Trend

QoQ- -86.07%

YoY- -191.26%

Quarter Report

Interim Financial Statements - 2018Q2.pdf

Latest QR

Upcoming QR

JCY's Result

JCY's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	1,224,460	1,390,916	1,423,873	1,471,560	1,556,328	1,599,391	1,613,156	-16.74%
YoY %	-11.97%	-2.31%	-3.24%	-5.45%	-2.69%	-0.85%	-	-
Horiz. %	75.90%	86.22%	88.27%	91.22%	96.48%	99.15%	100.00%	-
PBT	4,224	-130,113	-81,104	-103,616	-55,104	48,910	69,865	-84.51%
YoY %	103.25%	-60.43%	21.73%	-88.04%	-212.66%	-29.99%	-	-
Horiz. %	6.05%	-186.23%	-116.09%	-148.31%	-78.87%	70.01%	100.00%	-
Tax	-1,468	9,366	-1,910	-1,300	-1,280	-5,308	-6,533	-62.93%
YoY %	-115.67%	590.37%	-46.92%	-1.56%	75.89%	18.75%	-	-
Horiz. %	22.47%	-143.36%	29.24%	19.90%	19.59%	81.25%	100.00%	-
NP	2,756	-120,747	-83,014	-104,916	-56,384	43,602	63,332	-87.55%
YoY %	102.28%	-45.45%	20.88%	-86.07%	-229.32%	-31.15%	-	-
Horiz. %	4.35%	-190.66%	-131.08%	-165.66%	-89.03%	68.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,756	-120,747	-83,014	-104,916	-56,384	43,602	63,332	-87.55%
YoY %	102.28%	-45.45%	20.88%	-86.07%	-229.32%	-31.15%	-	-
Horiz. %	4.35%	-190.66%	-131.08%	-165.66%	-89.03%	68.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.75%	-	-	-	-	10.85%	9.35%	-
YoY %	0.00%	-	-	-	-	16.04%	-	-
Horiz. %	371.66%	-	-	-	-	116.04%	100.00%	-
Total Cost	1,221,704	1,511,663	1,506,887	1,576,476	1,612,712	1,555,789	1,549,824	-14.62%
YoY %	-19.18%	0.32%	-4.41%	-2.25%	3.66%	0.38%	-	-
Horiz. %	78.83%	97.54%	97.23%	101.72%	104.06%	100.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	947,195	935,241	997,687	1,010,052	1,060,133	1,091,459	1,109,762	-9.99%
YoY %	1.28%	-6.26%	-1.22%	-4.72%	-2.87%	-1.65%	-	-
Horiz. %	85.35%	84.27%	89.90%	91.02%	95.53%	98.35%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	41,218	10,304	13,739	20,609	41,218	77,284	89,303	-40.19%
YoY %	300.02%	-25.00%	-33.33%	-50.00%	-46.67%	-13.46%	-	-
Horiz. %	46.16%	11.54%	15.38%	23.08%	46.16%	86.54%	100.00%	-
Div Payout %	1,495.58%	0.00%	0.00%	0.00%	0.00%	177.25%	141.01%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	25.70%	-	-
Horiz. %	1,060.62%	0.00%	0.00%	0.00%	0.00%	125.70%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	947,195	935,241	997,687	1,010,052	1,060,133	1,091,459	1,109,762	-9.99%
YoY %	1.28%	-6.26%	-1.22%	-4.72%	-2.87%	-1.65%	-	-
Horiz. %	85.35%	84.27%	89.90%	91.02%	95.53%	98.35%	100.00%	-
NOSH	2,076,859	2,076,859	2,076,859	2,076,859	2,076,859	2,076,859	2,076,859	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	0.23%	-8.68%	-5.83%	-7.13%	-3.62%	2.73%	3.93%	-
YoY %	102.65%	-48.89%	18.23%	-96.96%	-232.60%	-30.53%	-	-
Horiz. %	5.85%	-220.87%	-148.35%	-181.42%	-92.11%	69.47%	100.00%	-
ROE	0.29%	-12.91%	-8.32%	-10.39%	-5.32%	3.99%	5.71%	-
YoY %	102.25%	-55.17%	19.92%	-95.30%	-233.33%	-30.12%	-	-
Horiz. %	5.08%	-226.09%	-145.71%	-181.96%	-93.17%	69.88%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	59.41	67.49	69.09	71.40	75.52	77.61	78.28	-16.75%
YoY %	-11.97%	-2.32%	-3.24%	-5.46%	-2.69%	-0.86%	-	-
Horiz. %	75.89%	86.22%	88.26%	91.21%	96.47%	99.14%	100.00%	-
EPS	0.12	-5.86	-4.03	-5.10	-2.72	2.12	3.08	-88.43%
YoY %	102.05%	-45.41%	20.98%	-87.50%	-228.30%	-31.17%	-	-
Horiz. %	3.90%	-190.26%	-130.84%	-165.58%	-88.31%	68.83%	100.00%	-
DPS	2.00	0.50	0.67	1.00	2.00	3.75	4.33	-40.16%
YoY %	300.00%	-25.37%	-33.00%	-50.00%	-46.67%	-13.39%	-	-
Horiz. %	46.19%	11.55%	15.47%	23.09%	46.19%	86.61%	100.00%	-
NAPS	0.4596	0.4538	0.4841	0.4901	0.5144	0.5296	0.5385	-9.99%
YoY %	1.28%	-6.26%	-1.22%	-4.72%	-2.87%	-1.65%	-	-
Horiz. %	85.35%	84.27%	89.90%	91.01%	95.52%	98.35%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 2,076,859
RPS	57.01	64.76	66.30	68.52	72.46	74.47	75.11	-16.74%
YoY %	-11.97%	-2.32%	-3.24%	-5.44%	-2.70%	-0.85%	-	-
Horiz. %	75.90%	86.22%	88.27%	91.23%	96.47%	99.15%	100.00%	-
EPS	0.13	-5.62	-3.87	-4.88	-2.63	2.03	2.95	-87.45%
YoY %	102.31%	-45.22%	20.70%	-85.55%	-229.56%	-31.19%	-	-
Horiz. %	4.41%	-190.51%	-131.19%	-165.42%	-89.15%	68.81%	100.00%	-
DPS	1.92	0.48	0.64	0.96	1.92	3.60	4.16	-40.19%
YoY %	300.00%	-25.00%	-33.33%	-50.00%	-46.67%	-13.46%	-	-
Horiz. %	46.15%	11.54%	15.38%	23.08%	46.15%	86.54%	100.00%	-
NAPS	0.441	0.4355	0.4645	0.4703	0.4936	0.5082	0.5167	-9.99%
YoY %	1.26%	-6.24%	-1.23%	-4.72%	-2.87%	-1.65%	-	-
Horiz. %	85.35%	84.28%	89.90%	91.02%	95.53%	98.35%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.16	0.275	0.28	0.35	0.42	0.515	0.58	-
P/RPS	0.27	0.41	0.41	0.49	0.56	0.66	0.74	-48.84%
YoY %	-34.15%	0.00%	-16.33%	-12.50%	-15.15%	-10.81%	-	-
Horiz. %	36.49%	55.41%	55.41%	66.22%	75.68%	89.19%	100.00%	-
P/EPS	119.65	-4.69	-6.95	-6.88	-15.35	24.34	18.87	241.42%
YoY %	2,651.17%	32.52%	-1.02%	55.18%	-163.06%	28.99%	-	-
Horiz. %	634.08%	-24.85%	-36.83%	-36.46%	-81.35%	128.99%	100.00%	-
EY	0.84	-21.31	-14.39	-14.55	-6.51	4.11	5.30	-70.61%
YoY %	103.94%	-48.09%	1.10%	-123.50%	-258.39%	-22.45%	-	-
Horiz. %	15.85%	-402.08%	-271.51%	-274.53%	-122.83%	77.55%	100.00%	-
DY	12.50	1.82	2.38	2.86	4.76	7.28	7.47	40.81%
YoY %	586.81%	-23.53%	-16.78%	-39.92%	-34.62%	-2.54%	-	-
Horiz. %	167.34%	24.36%	31.86%	38.29%	63.72%	97.46%	100.00%	-
P/NAPS	0.35	0.61	0.58	0.71	0.82	0.97	1.08	-52.72%
YoY %	-42.62%	5.17%	-18.31%	-13.41%	-15.46%	-10.19%	-	-
Horiz. %	32.41%	56.48%	53.70%	65.74%	75.93%	89.81%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/02/19	30/11/18	20/08/18	15/05/18	27/02/18	28/11/17	17/08/17	-
Price	0.215	0.235	0.315	0.315	0.41	0.48	0.585	-
P/RPS	0.36	0.35	0.46	0.44	0.54	0.62	0.75	-38.61%
YoY %	2.86%	-23.91%	4.55%	-18.52%	-12.90%	-17.33%	-	-
Horiz. %	48.00%	46.67%	61.33%	58.67%	72.00%	82.67%	100.00%	-
P/EPS	160.78	-4.01	-7.82	-6.19	-14.99	22.69	19.04	313.06%
YoY %	4,109.48%	48.72%	-26.33%	58.71%	-166.06%	19.17%	-	-
Horiz. %	844.43%	-21.06%	-41.07%	-32.51%	-78.73%	119.17%	100.00%	-
EY	0.62	-24.93	-12.79	-16.16	-6.67	4.41	5.25	-75.83%
YoY %	102.49%	-94.92%	20.85%	-142.28%	-251.25%	-16.00%	-	-
Horiz. %	11.81%	-474.86%	-243.62%	-307.81%	-127.05%	84.00%	100.00%	-
DY	9.30	2.13	2.12	3.17	4.88	7.81	7.41	16.30%
YoY %	336.62%	0.47%	-33.12%	-35.04%	-37.52%	5.40%	-	-
Horiz. %	125.51%	28.74%	28.61%	42.78%	65.86%	105.40%	100.00%	-
P/NAPS	0.47	0.52	0.65	0.64	0.80	0.91	1.09	-42.83%
YoY %	-9.62%	-20.00%	1.56%	-20.00%	-12.09%	-16.51%	-	-
Horiz. %	43.12%	47.71%	59.63%	58.72%	73.39%	83.49%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos