[JCY] YoY Quarter Result on 2022-09-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 125,989 141,394 261,679 301,475 258,616 323,011 389,524 -17.14% YoY % -10.90% -45.97% -13.20% 16.57% -19.94% -17.08% - Horiz. % 32.34% 36.30% 67.18% 77.40% 66.39% 82.92% 100.00%
PBT -29,611 -77,718 24,998 27,516 -15,091 -69,285 -3,489 42.80% YoY % 61.90% -410.90% -9.15% 282.33% 78.22% -1,885.81% - Horiz. % 848.70% 2,227.52% -716.48% -788.65% 432.53% 1,985.81% 100.00%
Tax 213 8,154 -1,672 -13,399 13,797 10,799 -408 - YoY % -97.39% 587.68% 87.52% -197.12% 27.76% 2,746.81% - Horiz. % -52.21% -1,998.53% 409.80% 3,284.07% -3,381.62% -2,646.81% 100.00%
NP -29,398 -69,564 23,326 14,117 -1,294 -58,486 -3,897 40.02% YoY % 57.74% -398.23% 65.23% 1,190.96% 97.79% -1,400.80% - Horiz. % 754.38% 1,785.07% -598.56% -362.25% 33.21% 1,500.80% 100.00%
NP to SH -29,398 -69,564 23,326 14,117 -1,294 -58,486 -3,897 40.02% YoY % 57.74% -398.23% 65.23% 1,190.96% 97.79% -1,400.80% - Horiz. % 754.38% 1,785.07% -598.56% -362.25% 33.21% 1,500.80% 100.00%
Tax Rate - % - % 6.69 % 48.70 % - % - % - % - YoY % 0.00% 0.00% -86.26% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 13.74% 100.00% - - -
Total Cost 155,387 210,958 238,353 287,358 259,910 381,497 393,421 -14.34% YoY % -26.34% -11.49% -17.05% 10.56% -31.87% -3.03% - Horiz. % 39.50% 53.62% 60.58% 73.04% 66.06% 96.97% 100.00%
Net Worth 684,321 780,573 868,064 919,045 888,046 935,241 1,091,459 -7.48% YoY % -12.33% -10.08% -5.55% 3.49% -5.05% -14.31% - Horiz. % 62.70% 71.52% 79.53% 84.20% 81.36% 85.69% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 10,304 - 10,304 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 684,321 780,573 868,064 919,045 888,046 935,241 1,091,459 -7.48% YoY % -12.33% -10.08% -5.55% 3.49% -5.05% -14.31% - Horiz. % 62.70% 71.52% 79.53% 84.20% 81.36% 85.69% 100.00%
NOSH 2,110,800 2,110,800 2,110,025 2,084,949 2,060,912 2,060,912 2,060,912 0.40% YoY % 0.00% 0.04% 1.20% 1.17% 0.00% 0.00% - Horiz. % 102.42% 102.42% 102.38% 101.17% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -23.33 % -49.20 % 8.91 % 4.68 % -0.50 % -18.11 % -1.00 % 69.00% YoY % 52.58% -652.19% 90.38% 1,036.00% 97.24% -1,711.00% - Horiz. % 2,333.00% 4,920.00% -891.00% -468.00% 50.00% 1,811.00% 100.00%
ROE -4.30 % -8.91 % 2.69 % 1.54 % -0.15 % -6.25 % -0.36 % 51.16% YoY % 51.74% -431.23% 74.68% 1,126.67% 97.60% -1,636.11% - Horiz. % 1,194.44% 2,475.00% -747.22% -427.78% 41.67% 1,736.11% 100.00%
Per Share 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.97 6.70 12.40 14.46 12.55 15.67 18.90 -17.47% YoY % -10.90% -45.97% -14.25% 15.22% -19.91% -17.09% - Horiz. % 31.59% 35.45% 65.61% 76.51% 66.40% 82.91% 100.00%
EPS -1.39 -3.30 1.11 0.68 -0.06 -2.84 -0.19 39.31% YoY % 57.88% -397.30% 63.24% 1,233.33% 97.89% -1,394.74% - Horiz. % 731.58% 1,736.84% -584.21% -357.89% 31.58% 1,494.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.50 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.3242 0.3698 0.4114 0.4408 0.4309 0.4538 0.5296 -7.85% YoY % -12.33% -10.11% -6.67% 2.30% -5.05% -14.31% - Horiz. % 61.22% 69.83% 77.68% 83.23% 81.36% 85.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,126,746 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.92 6.65 12.30 14.18 12.16 15.19 18.32 -17.15% YoY % -10.98% -45.93% -13.26% 16.61% -19.95% -17.09% - Horiz. % 32.31% 36.30% 67.14% 77.40% 66.38% 82.91% 100.00%
EPS -1.38 -3.27 1.10 0.66 -0.06 -2.75 -0.18 40.40% YoY % 57.80% -397.27% 66.67% 1,200.00% 97.82% -1,427.78% - Horiz. % 766.67% 1,816.67% -611.11% -366.67% 33.33% 1,527.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.48 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% 100.00%
NAPS 0.3218 0.3670 0.4082 0.4321 0.4176 0.4398 0.5132 -7.48% YoY % -12.32% -10.09% -5.53% 3.47% -5.05% -14.30% - Horiz. % 62.70% 71.51% 79.54% 84.20% 81.37% 85.70% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.1900 0.1350 0.3050 0.7050 0.1700 0.2750 0.5150 -
P/RPS 3.18 2.02 2.46 4.88 1.35 1.75 2.72 2.64% YoY % 57.43% -17.89% -49.59% 261.48% -22.86% -35.66% - Horiz. % 116.91% 74.26% 90.44% 179.41% 49.63% 64.34% 100.00%
P/EPS -13.64 -4.10 27.59 104.12 -270.75 -9.69 -272.36 -39.27% YoY % -232.68% -114.86% -73.50% 138.46% -2,694.12% 96.44% - Horiz. % 5.01% 1.51% -10.13% -38.23% 99.41% 3.56% 100.00%
EY -7.33 -24.41 3.62 0.96 -0.37 -10.32 -0.37 64.46% YoY % 69.97% -774.31% 277.08% 359.46% 96.41% -2,689.19% - Horiz. % 1,981.08% 6,597.30% -978.38% -259.46% 100.00% 2,789.19% 100.00%
DY 0.00 0.00 0.00 0.00 2.94 0.00 0.97 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 303.09% 0.00% 100.00%
P/NAPS 0.59 0.37 0.74 1.60 0.39 0.61 0.97 -7.95% YoY % 59.46% -50.00% -53.75% 310.26% -36.07% -37.11% - Horiz. % 60.82% 38.14% 76.29% 164.95% 40.21% 62.89% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 23/11/23 29/11/22 29/11/21 26/11/20 27/11/19 30/11/18 28/11/17 -
Price 0.2400 0.1300 0.3150 0.6650 0.1800 0.2350 0.4800 -
P/RPS 4.02 1.94 2.54 4.60 1.43 1.50 2.54 7.95% YoY % 107.22% -23.62% -44.78% 221.68% -4.67% -40.94% - Horiz. % 158.27% 76.38% 100.00% 181.10% 56.30% 59.06% 100.00%
P/EPS -17.23 -3.94 28.49 98.21 -286.68 -8.28 -253.85 -36.12% YoY % -337.31% -113.83% -70.99% 134.26% -3,362.32% 96.74% - Horiz. % 6.79% 1.55% -11.22% -38.69% 112.93% 3.26% 100.00%
EY -5.80 -25.35 3.51 1.02 -0.35 -12.08 -0.39 56.79% YoY % 77.12% -822.22% 244.12% 391.43% 97.10% -2,997.44% - Horiz. % 1,487.18% 6,500.00% -900.00% -261.54% 89.74% 3,097.44% 100.00%
DY 0.00 0.00 0.00 0.00 2.78 0.00 1.04 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 267.31% 0.00% 100.00%
P/NAPS 0.74 0.35 0.77 1.51 0.42 0.52 0.91 -3.39% YoY % 111.43% -54.55% -49.01% 259.52% -19.23% -42.86% - Horiz. % 81.32% 38.46% 84.62% 165.93% 46.15% 57.14% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Interim Financial Statements - 2022Q4.pdf 
