[JCY] QoQ Annualized Quarter Result on 31-Mar-2021 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
20-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Mar-2021 [#2]
Profit Trend
QoQ- -13.6%
YoY- -582.71%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,188,436 1,056,773 1,060,125 1,047,872 1,107,408 1,075,845 1,032,493 9.80%
PBT 33,864 -34,726 -79,632 -81,122 -75,064 39,548 16,042 64.33%
Tax -8,364 -645 1,369 568 4,156 -13,944 -726 407.82%
NP 25,500 -35,371 -78,262 -80,554 -70,908 25,604 15,316 40.34%
-
NP to SH 25,500 -35,371 -78,262 -80,554 -70,908 25,604 15,316 40.34%
-
Tax Rate 24.70% - - - - 35.26% 4.53% -
Total Cost 1,162,936 1,092,144 1,138,387 1,128,426 1,178,316 1,050,241 1,017,177 9.31%
-
Net Worth 872,280 868,064 883,440 895,341 908,093 919,045 897,796 -1.89%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 872,280 868,064 883,440 895,341 908,093 919,045 897,796 -1.89%
NOSH 2,126,496 2,126,456 2,125,826 2,121,901 2,118,570 2,109,367 2,087,276 1.24%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.15% -3.35% -7.38% -7.69% -6.40% 2.38% 1.48% -
ROE 2.92% -4.07% -8.86% -9.00% -7.81% 2.79% 1.71% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 56.31 50.08 50.28 49.76 52.72 51.60 49.85 8.43%
EPS 1.20 -1.68 -3.72 -3.84 -3.36 1.24 0.75 36.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4133 0.4114 0.419 0.4252 0.4323 0.4408 0.4335 -3.12%
Adjusted Per Share Value based on latest NOSH - 2,121,901
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 55.34 49.21 49.36 48.79 51.56 50.09 48.07 9.81%
EPS 1.19 -1.65 -3.64 -3.75 -3.30 1.19 0.71 40.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4062 0.4042 0.4113 0.4169 0.4228 0.4279 0.418 -1.88%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.32 0.305 0.36 0.35 0.53 0.705 0.295 -
P/RPS 0.57 0.61 0.72 0.70 1.01 1.37 0.59 -2.26%
P/EPS 26.49 -18.19 -9.70 -9.15 -15.70 57.41 39.89 -23.82%
EY 3.78 -5.50 -10.31 -10.93 -6.37 1.74 2.51 31.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.74 0.86 0.82 1.23 1.60 0.68 8.61%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 29/11/21 19/08/21 20/05/21 25/02/21 26/11/20 18/08/20 -
Price 0.305 0.315 0.325 0.355 0.42 0.665 0.66 -
P/RPS 0.54 0.63 0.65 0.71 0.80 1.29 1.32 -44.80%
P/EPS 25.24 -18.79 -8.76 -9.28 -12.44 54.15 89.25 -56.81%
EY 3.96 -5.32 -11.42 -10.78 -8.04 1.85 1.12 131.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.77 0.78 0.83 0.97 1.51 1.52 -38.03%

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