[JCY] QoQ Cumulative Quarter Result on 31-Dec-2022 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2023
Quarter
31-Dec-2022 [#1]
Profit Trend
QoQ- 64.89%
YoY- -603.07%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 475,368 349,379 215,861 111,243 835,577 694,183 521,819 -6.02%
PBT -94,676 -65,065 -61,734 -36,405 -98,380 -20,662 -6,993 467.14%
Tax 4,372 4,159 4,380 4,334 7,031 -1,123 -901 -
NP -90,304 -60,906 -57,354 -32,071 -91,349 -21,785 -7,894 406.94%
-
NP to SH -90,304 -60,906 -57,354 -32,071 -91,349 -21,785 -7,894 406.94%
-
Tax Rate - - - - - - - -
Total Cost 565,672 410,285 273,215 143,314 926,926 715,968 529,713 4.47%
-
Net Worth 684,321 710,706 725,481 751,022 780,573 848,541 861,124 -14.19%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 684,321 710,706 725,481 751,022 780,573 848,541 861,124 -14.19%
NOSH 2,126,746 2,126,746 2,126,746 2,126,746 2,126,746 2,126,746 2,126,746 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -19.00% -17.43% -26.57% -28.83% -10.93% -3.14% -1.51% -
ROE -13.20% -8.57% -7.91% -4.27% -11.70% -2.57% -0.92% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 22.52 16.55 10.23 5.27 39.59 32.89 24.72 -6.01%
EPS -4.28 -2.89 -2.72 -1.52 -4.33 -1.03 -0.37 410.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3242 0.3367 0.3437 0.3558 0.3698 0.402 0.408 -14.19%
Adjusted Per Share Value based on latest NOSH - 2,126,746
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 22.13 16.27 10.05 5.18 38.91 32.32 24.30 -6.04%
EPS -4.20 -2.84 -2.67 -1.49 -4.25 -1.01 -0.37 404.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3186 0.3309 0.3378 0.3497 0.3635 0.3951 0.401 -14.20%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.19 0.16 0.165 0.145 0.135 0.20 0.28 -
P/RPS 0.84 0.97 1.61 2.75 0.34 0.61 1.13 -17.92%
P/EPS -4.44 -5.55 -6.07 -9.54 -3.12 -19.38 -74.86 -84.76%
EY -22.52 -18.03 -16.47 -10.48 -32.06 -5.16 -1.34 554.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.48 0.48 0.41 0.37 0.50 0.69 -9.90%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 23/11/23 21/08/23 19/05/23 23/02/23 29/11/22 18/08/22 18/05/22 -
Price 0.24 0.17 0.165 0.185 0.13 0.175 0.24 -
P/RPS 1.07 1.03 1.61 3.51 0.33 0.53 0.97 6.75%
P/EPS -5.61 -5.89 -6.07 -12.18 -3.00 -16.96 -64.17 -80.27%
EY -17.83 -16.97 -16.47 -8.21 -33.29 -5.90 -1.56 406.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.50 0.48 0.52 0.35 0.44 0.59 16.28%

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