[JCY] YoY TTM Result on 31-Dec-2017 [#1]

Stock
[JCY] JCY INTERNATIONAL BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -128.83%
YoY- -66.65%
Quarter Report
Latest QR
Upcoming QR
JCY's Result
JCY's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,074,870 1,008,822 1,307,949 1,575,470 1,625,341 1,982,599 1,878,225 -8.87%
PBT 16,676 -63,144 -115,281 -10,386 -5,281 205,058 143,002 -30.08%
Tax -12,769 13,142 9,319 -2,183 -2,261 -4,350 -13,183 -0.52%
NP 3,907 -50,002 -105,962 -12,569 -7,542 200,708 129,819 -44.19%
-
NP to SH 3,907 -50,002 -105,962 -12,569 -7,542 200,708 129,819 -44.19%
-
Tax Rate 76.57% - - - - 2.12% 9.22% -
Total Cost 1,070,963 1,058,824 1,413,911 1,588,039 1,632,883 1,781,891 1,748,406 -7.83%
-
Net Worth 908,093 88,227 947,195 1,060,133 1,159,464 1,260,908 1,162,834 -4.03%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 10,304 - 61,745 103,075 137,884 86,404 -
Div Payout % - 0.00% - 0.00% 0.00% 68.70% 66.56% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 908,093 88,227 947,195 1,060,133 1,159,464 1,260,908 1,162,834 -4.03%
NOSH 2,118,570 2,076,859 2,076,859 2,076,859 2,076,120 2,049,257 2,031,862 0.69%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 0.36% -4.96% -8.10% -0.80% -0.46% 10.12% 6.91% -
ROE 0.43% -56.67% -11.19% -1.19% -0.65% 15.92% 11.16% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 51.17 489.50 63.46 76.45 78.89 96.75 92.44 -9.37%
EPS 0.19 -24.26 -5.14 -0.61 -0.37 9.79 6.39 -44.31%
DPS 0.00 5.00 0.00 3.00 5.00 6.75 4.25 -
NAPS 0.4323 0.4281 0.4596 0.5144 0.5628 0.6153 0.5723 -4.56%
Adjusted Per Share Value based on latest NOSH - 2,076,859
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 50.05 46.97 60.90 73.36 75.68 92.31 87.45 -8.87%
EPS 0.18 -2.33 -4.93 -0.59 -0.35 9.35 6.04 -44.28%
DPS 0.00 0.48 0.00 2.87 4.80 6.42 4.02 -
NAPS 0.4228 0.0411 0.441 0.4936 0.5399 0.5871 0.5414 -4.03%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.53 0.315 0.16 0.42 0.49 0.855 0.545 -
P/RPS 1.04 0.06 0.25 0.55 0.62 0.88 0.59 9.89%
P/EPS 284.96 -1.30 -3.11 -68.87 -133.85 8.73 8.53 79.36%
EY 0.35 -77.02 -32.13 -1.45 -0.75 11.46 11.72 -44.27%
DY 0.00 15.87 0.00 7.14 10.20 7.89 7.80 -
P/NAPS 1.23 0.74 0.35 0.82 0.87 1.39 0.95 4.39%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 27/02/19 27/02/18 21/02/17 26/02/16 13/02/15 -
Price 0.42 0.32 0.215 0.41 0.62 0.72 0.725 -
P/RPS 0.82 0.07 0.34 0.54 0.79 0.74 0.78 0.83%
P/EPS 225.81 -1.32 -4.18 -67.23 -169.36 7.35 11.35 64.53%
EY 0.44 -75.82 -23.91 -1.49 -0.59 13.60 8.81 -39.28%
DY 0.00 15.63 0.00 7.32 8.06 9.38 5.86 -
P/NAPS 0.97 0.75 0.47 0.80 1.10 1.17 1.27 -4.38%

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