[JCY] QoQ TTM Result on 31-Mar-2019 [#2]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
16-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Mar-2019 [#2]
Profit Trend
QoQ- 11.36%
YoY- -41.58%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,008,822 1,037,110 1,101,505 1,220,171 1,307,949 1,390,916 1,457,429 -21.69%
PBT -63,144 -66,194 -120,388 -103,018 -115,281 -130,113 -64,317 -1.21%
Tax 13,142 12,911 9,913 9,098 9,319 9,366 -1,841 -
NP -50,002 -53,283 -110,475 -93,920 -105,962 -120,747 -66,158 -16.98%
-
NP to SH -50,002 -53,283 -110,475 -93,920 -105,962 -120,747 -66,158 -16.98%
-
Tax Rate - - - - - - - -
Total Cost 1,058,824 1,090,393 1,211,980 1,314,091 1,413,911 1,511,663 1,523,587 -21.48%
-
Net Worth 88,227 888,046 895,466 924,319 947,195 935,241 997,687 -80.06%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 10,304 10,304 - - - 10,304 20,609 -36.92%
Div Payout % 0.00% 0.00% - - - 0.00% 0.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 88,227 888,046 895,466 924,319 947,195 935,241 997,687 -80.06%
NOSH 2,076,859 2,076,859 2,076,859 2,076,859 2,076,859 2,076,859 2,076,859 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin -4.96% -5.14% -10.03% -7.70% -8.10% -8.68% -4.54% -
ROE -56.67% -6.00% -12.34% -10.16% -11.19% -12.91% -6.63% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 489.50 50.32 53.45 59.21 63.46 67.49 70.72 261.91%
EPS -24.26 -2.59 -5.36 -4.56 -5.14 -5.86 -3.21 283.69%
DPS 5.00 0.50 0.00 0.00 0.00 0.50 1.00 191.54%
NAPS 0.4281 0.4309 0.4345 0.4485 0.4596 0.4538 0.4841 -7.84%
Adjusted Per Share Value based on latest NOSH - 2,076,859
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 46.97 48.29 51.29 56.81 60.90 64.76 67.86 -21.69%
EPS -2.33 -2.48 -5.14 -4.37 -4.93 -5.62 -3.08 -16.93%
DPS 0.48 0.48 0.00 0.00 0.00 0.48 0.96 -36.92%
NAPS 0.0411 0.4135 0.4169 0.4304 0.441 0.4355 0.4645 -80.05%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.315 0.17 0.165 0.20 0.16 0.275 0.28 -
P/RPS 0.06 0.34 0.31 0.34 0.25 0.41 0.40 -71.67%
P/EPS -1.30 -6.58 -3.08 -4.39 -3.11 -4.69 -8.72 -71.78%
EY -77.02 -15.21 -32.49 -22.79 -32.13 -21.31 -11.46 254.89%
DY 15.87 2.94 0.00 0.00 0.00 1.82 3.57 169.62%
P/NAPS 0.74 0.39 0.38 0.45 0.35 0.61 0.58 17.58%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 27/11/19 22/08/19 16/05/19 27/02/19 30/11/18 20/08/18 -
Price 0.32 0.18 0.18 0.18 0.215 0.235 0.315 -
P/RPS 0.07 0.36 0.34 0.30 0.34 0.35 0.45 -70.97%
P/EPS -1.32 -6.96 -3.36 -3.95 -4.18 -4.01 -9.81 -73.64%
EY -75.82 -14.36 -29.78 -25.32 -23.91 -24.93 -10.19 279.73%
DY 15.63 2.78 0.00 0.00 0.00 2.13 3.17 188.84%
P/NAPS 0.75 0.42 0.41 0.40 0.47 0.52 0.65 9.98%

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