[JCBNEXT] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 9.67%
YoY- 13.95%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,360 21,600 8,200 8,732 2,260 177,656 181,596 -94.48%
PBT 11,296 20,896 6,718 13,966 5,132 84,858 90,465 -75.04%
Tax -1,860 -2,452 68,728 65,528 69,168 -18,843 -20,228 -79.65%
NP 9,436 18,444 75,446 79,494 74,300 66,015 70,237 -73.80%
-
NP to SH 9,584 1,950,534 71,092 72,894 66,468 61,428 64,357 -71.93%
-
Tax Rate 16.47% 11.73% -1,023.04% -469.20% -1,347.78% 22.21% 22.36% -
Total Cost -7,076 3,156 -67,246 -70,762 -72,040 111,641 111,358 -
-
Net Worth 272,999 262,726 0 0 0 246,470 240,076 8.95%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 17,639 1,832,349 2,180,773 45,075 44,566 44,238 44,224 -45.84%
Div Payout % 184.06% 93.94% 3,067.54% 61.84% 67.05% 72.02% 68.72% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 272,999 262,726 0 0 0 246,470 240,076 8.95%
NOSH 700,000 673,657 605,209 643,939 636,666 631,975 631,780 7.08%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 399.83% 85.39% 920.08% 910.38% 3,287.61% 37.16% 38.68% -
ROE 3.51% 742.42% 0.00% 0.00% 0.00% 24.92% 26.81% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.34 3.21 1.35 1.36 0.35 28.11 28.74 -94.82%
EPS 1.36 1,447.74 58.71 56.62 0.80 9.72 10.19 -73.91%
DPS 2.52 272.00 360.33 7.00 7.00 7.00 7.00 -49.42%
NAPS 0.39 0.39 0.00 0.00 0.00 0.39 0.38 1.74%
Adjusted Per Share Value based on latest NOSH - 652,302
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 1.69 15.43 5.86 6.24 1.61 126.90 129.71 -94.47%
EPS 6.85 1,393.24 50.78 52.07 47.48 43.88 45.97 -71.92%
DPS 12.60 1,308.82 1,557.70 32.20 31.83 31.60 31.59 -45.84%
NAPS 1.95 1.8766 0.00 0.00 0.00 1.7605 1.7148 8.95%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.44 0.47 2.69 2.39 2.44 2.48 2.29 -
P/RPS 130.51 14.66 198.54 176.25 687.37 8.82 7.97 545.94%
P/EPS 32.14 0.16 22.90 21.11 23.37 25.51 22.48 26.93%
EY 3.11 616.05 4.37 4.74 4.28 3.92 4.45 -21.26%
DY 5.73 578.72 133.95 2.93 2.87 2.82 3.06 51.98%
P/NAPS 1.13 1.21 0.00 0.00 0.00 6.36 6.03 -67.28%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 24/02/15 27/11/14 20/08/14 30/05/14 19/02/14 22/11/13 -
Price 2.19 0.45 2.89 2.55 2.42 2.68 2.14 -
P/RPS 649.58 14.03 213.30 188.05 681.74 9.53 7.45 1871.66%
P/EPS 159.95 0.16 24.60 22.53 23.18 27.57 21.01 287.47%
EY 0.63 643.43 4.06 4.44 4.31 3.63 4.76 -74.06%
DY 1.15 604.44 124.68 2.75 2.89 2.61 3.27 -50.20%
P/NAPS 5.62 1.15 0.00 0.00 0.00 6.87 5.63 -0.11%

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