[JCY] YoY TTM Result on 30-Sep-2021 [#4]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 20.66%
YoY- -238.15%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 606,684 475,368 835,577 1,056,773 1,075,845 1,037,110 1,390,916 -12.90%
PBT 29,353 -94,676 -98,380 -34,726 39,548 -66,194 -130,113 -
Tax -461 4,372 7,031 -645 -13,944 12,911 9,366 -
NP 28,892 -90,304 -91,349 -35,371 25,604 -53,283 -120,747 -
-
NP to SH 28,892 -90,304 -91,349 -35,371 25,604 -53,283 -120,747 -
-
Tax Rate 1.57% - - - 35.26% - - -
Total Cost 577,792 565,672 926,926 1,092,144 1,050,241 1,090,393 1,511,663 -14.79%
-
Net Worth 666,640 684,321 780,573 868,064 919,045 888,046 935,241 -5.48%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - 10,304 10,304 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 666,640 684,321 780,573 868,064 919,045 888,046 935,241 -5.48%
NOSH 2,117,662 2,126,746 2,126,746 2,126,456 2,109,367 2,076,859 2,076,859 0.32%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 4.76% -19.00% -10.93% -3.35% 2.38% -5.14% -8.68% -
ROE 4.33% -13.20% -11.70% -4.07% 2.79% -6.00% -12.91% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 28.65 22.52 39.59 50.08 51.60 50.32 67.49 -13.29%
EPS 1.36 -4.28 -4.33 -1.68 1.23 -2.59 -5.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.3148 0.3242 0.3698 0.4114 0.4408 0.4309 0.4538 -5.90%
Adjusted Per Share Value based on latest NOSH - 2,126,456
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 28.25 22.13 38.91 49.20 50.09 48.29 64.76 -12.90%
EPS 1.35 -4.20 -4.25 -1.65 1.19 -2.48 -5.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.48 0.48 -
NAPS 0.3104 0.3186 0.3634 0.4042 0.4279 0.4135 0.4355 -5.48%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.435 0.19 0.135 0.305 0.705 0.17 0.275 -
P/RPS 1.52 0.84 0.34 0.61 1.37 0.34 0.41 24.38%
P/EPS 31.88 -4.44 -3.12 -18.19 57.41 -6.58 -4.69 -
EY 3.14 -22.52 -32.06 -5.50 1.74 -15.21 -21.31 -
DY 0.00 0.00 0.00 0.00 0.00 2.94 1.82 -
P/NAPS 1.38 0.59 0.37 0.74 1.60 0.39 0.61 14.56%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 26/11/24 23/11/23 29/11/22 29/11/21 26/11/20 27/11/19 30/11/18 -
Price 0.355 0.24 0.13 0.315 0.665 0.18 0.235 -
P/RPS 1.24 1.07 0.33 0.63 1.29 0.36 0.35 23.44%
P/EPS 26.02 -5.61 -3.00 -18.79 54.15 -6.96 -4.01 -
EY 3.84 -17.83 -33.29 -5.32 1.85 -14.36 -24.93 -
DY 0.00 0.00 0.00 0.00 0.00 2.78 2.13 -
P/NAPS 1.13 0.74 0.35 0.77 1.51 0.42 0.52 13.79%

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