[JCY] YoY Annualized Quarter Result on 31-Dec-2021 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 172.09%
YoY- 135.96%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 506,848 444,972 1,188,436 1,107,408 1,111,308 1,224,460 1,556,328 -17.04%
PBT -10,284 -145,620 33,864 -75,064 16,424 4,224 -55,104 -24.39%
Tax -300 17,336 -8,364 4,156 -544 -1,468 -1,280 -21.47%
NP -10,584 -128,284 25,500 -70,908 15,880 2,756 -56,384 -24.32%
-
NP to SH -10,584 -128,284 25,500 -70,908 15,880 2,756 -56,384 -24.32%
-
Tax Rate - - 24.70% - 3.31% 34.75% - -
Total Cost 517,432 573,256 1,162,936 1,178,316 1,095,428 1,221,704 1,612,712 -17.25%
-
Net Worth 682,843 751,022 872,280 908,093 88,227 947,195 1,060,133 -7.06%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - 41,218 41,218 -
Div Payout % - - - - - 1,495.58% 0.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 682,843 751,022 872,280 908,093 88,227 947,195 1,060,133 -7.06%
NOSH 2,126,746 2,126,746 2,126,496 2,118,570 2,076,859 2,076,859 2,076,859 0.39%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -2.09% -28.83% 2.15% -6.40% 1.43% 0.23% -3.62% -
ROE -1.55% -17.08% 2.92% -7.81% 18.00% 0.29% -5.32% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 24.01 21.08 56.31 52.72 539.23 59.41 75.52 -17.37%
EPS -0.52 -6.08 1.20 -3.36 0.76 0.12 -2.72 -24.09%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 2.00 -
NAPS 0.3235 0.3558 0.4133 0.4323 0.4281 0.4596 0.5144 -7.43%
Adjusted Per Share Value based on latest NOSH - 2,126,496
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 23.60 20.72 55.33 51.56 51.74 57.01 72.46 -17.04%
EPS -0.49 -5.97 1.19 -3.30 0.74 0.13 -2.63 -24.41%
DPS 0.00 0.00 0.00 0.00 0.00 1.92 1.92 -
NAPS 0.3179 0.3497 0.4061 0.4228 0.0411 0.441 0.4936 -7.06%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.22 0.145 0.32 0.53 0.315 0.16 0.42 -
P/RPS 0.92 0.69 0.57 1.01 0.06 0.27 0.56 8.62%
P/EPS -43.88 -2.39 26.49 -15.70 4.09 119.65 -15.35 19.12%
EY -2.28 -41.91 3.78 -6.37 24.46 0.84 -6.51 -16.03%
DY 0.00 0.00 0.00 0.00 0.00 12.50 4.76 -
P/NAPS 0.68 0.41 0.77 1.23 0.74 0.35 0.82 -3.07%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 23/02/23 22/02/22 25/02/21 25/02/20 27/02/19 27/02/18 -
Price 0.235 0.185 0.305 0.42 0.32 0.215 0.41 -
P/RPS 0.98 0.88 0.54 0.80 0.06 0.36 0.54 10.43%
P/EPS -46.87 -3.04 25.24 -12.44 4.15 160.78 -14.99 20.91%
EY -2.13 -32.85 3.96 -8.04 24.08 0.62 -6.67 -17.31%
DY 0.00 0.00 0.00 0.00 0.00 9.30 4.88 -
P/NAPS 0.73 0.52 0.74 0.97 0.75 0.47 0.80 -1.51%

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