[JCY] QoQ TTM Result on 31-Dec-2020 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- -84.74%
YoY- 107.81%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,056,773 1,096,569 1,052,446 1,074,870 1,075,845 1,032,986 1,019,410 2.42%
PBT -34,726 -32,208 -9,698 16,676 39,548 -3,059 -32,796 3.88%
Tax -645 -12,372 -13,319 -12,769 -13,944 13,252 13,488 -
NP -35,371 -44,580 -23,017 3,907 25,604 10,193 -19,308 49.66%
-
NP to SH -35,371 -44,580 -23,017 3,907 25,604 10,193 -19,308 49.66%
-
Tax Rate - - - 76.57% 35.26% - - -
Total Cost 1,092,144 1,141,149 1,075,463 1,070,963 1,050,241 1,022,793 1,038,718 3.39%
-
Net Worth 868,064 883,440 895,341 908,093 919,045 897,796 901,493 -2.48%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - 10,304 10,304 -
Div Payout % - - - - - 101.09% 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 868,064 883,440 895,341 908,093 919,045 897,796 901,493 -2.48%
NOSH 2,126,456 2,125,826 2,121,901 2,118,570 2,109,367 2,087,276 2,086,914 1.25%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -3.35% -4.07% -2.19% 0.36% 2.38% 0.99% -1.89% -
ROE -4.07% -5.05% -2.57% 0.43% 2.79% 1.14% -2.14% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 50.08 52.01 49.98 51.17 51.60 49.88 49.27 1.09%
EPS -1.68 -2.11 -1.09 0.19 1.23 0.49 -0.93 48.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.4114 0.419 0.4252 0.4323 0.4408 0.4335 0.4357 -3.75%
Adjusted Per Share Value based on latest NOSH - 2,118,570
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 49.20 51.06 49.00 50.05 50.09 48.10 47.46 2.42%
EPS -1.65 -2.08 -1.07 0.18 1.19 0.47 -0.90 49.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.48 0.48 -
NAPS 0.4042 0.4113 0.4169 0.4228 0.4279 0.418 0.4197 -2.47%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.305 0.36 0.35 0.53 0.705 0.295 0.20 -
P/RPS 0.61 0.69 0.70 1.04 1.37 0.59 0.41 30.29%
P/EPS -18.19 -17.03 -32.02 284.96 57.41 59.94 -21.43 -10.34%
EY -5.50 -5.87 -3.12 0.35 1.74 1.67 -4.67 11.51%
DY 0.00 0.00 0.00 0.00 0.00 1.69 2.49 -
P/NAPS 0.74 0.86 0.82 1.23 1.60 0.68 0.46 37.25%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 19/08/21 20/05/21 25/02/21 26/11/20 18/08/20 28/05/20 -
Price 0.315 0.325 0.355 0.42 0.665 0.66 0.315 -
P/RPS 0.63 0.62 0.71 0.82 1.29 1.32 0.64 -1.04%
P/EPS -18.79 -15.37 -32.48 225.81 54.15 134.10 -33.76 -32.31%
EY -5.32 -6.51 -3.08 0.44 1.85 0.75 -2.96 47.77%
DY 0.00 0.00 0.00 0.00 0.00 0.75 1.58 -
P/NAPS 0.77 0.78 0.83 0.97 1.51 1.52 0.72 4.57%

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