[JCY] QoQ Cumulative Quarter 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- 107.45%
YoY- 476.2%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,075,845 774,370 547,335 277,827 1,037,110 778,494 565,035 53.44%
PBT 39,548 12,032 8,685 4,106 -66,194 -51,103 -24,713 -
Tax -13,944 -545 -341 -136 12,911 -886 -918 510.30%
NP 25,604 11,487 8,344 3,970 -53,283 -51,989 -25,631 -
-
NP to SH 25,604 11,487 8,344 3,970 -53,283 -51,989 -25,631 -
-
Tax Rate 35.26% 4.53% 3.93% 3.31% - - - -
Total Cost 1,050,241 762,883 538,991 273,857 1,090,393 830,483 590,666 46.61%
-
Net Worth 919,045 897,796 901,493 88,227 888,046 895,466 924,319 -0.37%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - 10,304 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 919,045 897,796 901,493 88,227 888,046 895,466 924,319 -0.37%
NOSH 2,109,367 2,087,276 2,086,914 2,076,859 2,076,859 2,076,859 2,076,859 1.03%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 2.38% 1.48% 1.52% 1.43% -5.14% -6.68% -4.54% -
ROE 2.79% 1.28% 0.93% 4.50% -6.00% -5.81% -2.77% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 51.60 37.39 26.45 134.81 50.32 37.77 27.42 52.24%
EPS 1.24 0.56 0.40 0.19 -2.59 -2.52 -1.24 -
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.4408 0.4335 0.4357 0.4281 0.4309 0.4345 0.4485 -1.14%
Adjusted Per Share Value based on latest NOSH - 2,076,859
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 50.09 36.06 25.48 12.94 48.29 36.25 26.31 53.43%
EPS 1.19 0.53 0.39 0.18 -2.48 -2.42 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.4279 0.418 0.4198 0.0411 0.4135 0.4169 0.4304 -0.38%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.705 0.295 0.20 0.315 0.17 0.165 0.20 -
P/RPS 1.37 0.79 0.76 0.23 0.34 0.44 0.73 51.97%
P/EPS 57.41 53.19 49.59 16.35 -6.58 -6.54 -16.08 -
EY 1.74 1.88 2.02 6.12 -15.21 -15.29 -6.22 -
DY 0.00 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 1.60 0.68 0.46 0.74 0.39 0.38 0.45 132.41%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 18/08/20 28/05/20 25/02/20 27/11/19 22/08/19 16/05/19 -
Price 0.665 0.66 0.315 0.32 0.18 0.18 0.18 -
P/RPS 1.29 1.77 1.19 0.24 0.36 0.48 0.66 56.13%
P/EPS 54.15 118.99 78.11 16.61 -6.96 -7.14 -14.47 -
EY 1.85 0.84 1.28 6.02 -14.36 -14.01 -6.91 -
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 1.51 1.52 0.72 0.75 0.42 0.41 0.40 141.85%

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