[JCBNEXT] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Annualized Quarter Result
Revenue	5,332	6,619	7,506	7,834	2,360	21,600	8,200	-24.92%
YoY %	-19.44%	-11.82%	-4.19%	231.95%	-89.07%	163.41%	-	-
Horiz. %	65.02%	80.72%	91.54%	95.54%	28.78%	263.41%	100.00%	-
PBT	13,440	26,775	34,489	19,702	11,296	20,896	6,718	58.70%
YoY %	-49.80%	-22.37%	75.05%	74.42%	-45.94%	211.04%	-	-
Horiz. %	200.06%	398.56%	513.38%	293.27%	168.15%	311.04%	100.00%	-
Tax	-484	-1,558	-2,105	-4,360	-1,860	-2,452	68,728	-
YoY %	68.93%	25.99%	51.72%	-134.41%	24.14%	-103.57%	-	-
Horiz. %	-0.70%	-2.27%	-3.06%	-6.34%	-2.71%	-3.57%	100.00%	-
NP	12,956	25,217	32,384	15,342	9,436	18,444	75,446	-69.07%
YoY %	-48.62%	-22.13%	111.08%	62.59%	-48.84%	-75.55%	-	-
Horiz. %	17.17%	33.42%	42.92%	20.34%	12.51%	24.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,900	25,410	32,625	15,560	9,584	1,950,534	71,092	-67.91%
YoY %	-49.23%	-22.11%	109.67%	62.35%	-99.51%	2,643.68%	-	-
Horiz. %	18.15%	35.74%	45.89%	21.89%	13.48%	2,743.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.60%	5.82%	6.10%	22.13%	16.47%	11.73%	-1,023.04%	-
YoY %	-38.14%	-4.59%	-72.44%	34.37%	40.41%	101.15%	-	-
Horiz. %	-0.35%	-0.57%	-0.60%	-2.16%	-1.61%	-1.15%	100.00%	-
Total Cost	-7,624	-18,598	-24,877	-7,508	-7,076	3,156	-67,246	-76.54%
YoY %	59.01%	25.24%	-231.34%	-6.11%	-324.21%	104.69%	-	-
Horiz. %	11.34%	27.66%	36.99%	11.16%	10.52%	-4.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	299,300	303,494	302,266	298,200	272,999	262,726	0	-
YoY %	-1.38%	0.41%	1.36%	9.23%	3.91%	0.00%	-	-
Horiz. %	113.92%	115.52%	115.05%	113.50%	103.91%	100.00%	-	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Dividend
Div	-	3,496	3,507	3,500	17,639	1,832,349	2,180,773	-
YoY %	-	-0.31%	0.20%	-80.16%	-99.04%	-15.98%	-	-
Horiz. %	-	0.16%	0.16%	0.16%	0.81%	84.02%	100.00%	-
Div Payout %	-	13.76%	10.75%	22.49%	184.06%	93.94%	3,067.54%	-
YoY %	-	28.00%	-52.20%	-87.78%	95.93%	-96.94%	-	-
Horiz. %	-	0.45%	0.35%	0.73%	6.00%	3.06%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Equity
Net Worth	299,300	303,494	302,266	298,200	272,999	262,726	0	-
YoY %	-1.38%	0.41%	1.36%	9.23%	3.91%	0.00%	-	-
Horiz. %	113.92%	115.52%	115.05%	113.50%	103.91%	100.00%	-	-
NOSH	140,000	140,000	140,000	140,000	700,000	673,657	605,209	-62.28%
YoY %	0.00%	0.00%	0.00%	-80.00%	3.91%	11.31%	-	-
Horiz. %	23.13%	23.13%	23.13%	23.13%	115.66%	111.31%	100.00%	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Ratio Analysis
NP Margin	242.99%	380.98%	431.40%	195.84%	399.83%	85.39%	920.08%	-
YoY %	-36.22%	-11.69%	120.28%	-51.02%	368.24%	-90.72%	-	-
Horiz. %	26.41%	41.41%	46.89%	21.29%	43.46%	9.28%	100.00%	-
ROE	4.31%	8.37%	10.79%	5.22%	3.51%	742.42%	0.00%	-
YoY %	-48.51%	-22.43%	106.70%	48.72%	-99.53%	0.00%	-	-
Horiz. %	0.58%	1.13%	1.45%	0.70%	0.47%	100.00%	-	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Per Share
RPS	3.81	4.73	5.36	5.60	0.34	3.21	1.35	99.58%
YoY %	-19.45%	-11.75%	-4.29%	1,547.06%	-89.41%	137.78%	-	-
Horiz. %	282.22%	350.37%	397.04%	414.81%	25.19%	237.78%	100.00%	-
EPS	9.24	18.16	23.31	11.12	1.36	1,447.74	58.71	-70.81%
YoY %	-49.12%	-22.09%	109.62%	717.65%	-99.91%	2,365.92%	-	-
Horiz. %	15.74%	30.93%	39.70%	18.94%	2.32%	2,465.92%	100.00%	-
DPS	0.00	2.50	2.51	2.50	2.52	272.00	360.33	-
YoY %	0.00%	-0.40%	0.40%	-0.79%	-99.07%	-24.51%	-	-
Horiz. %	0.00%	0.69%	0.70%	0.69%	0.70%	75.49%	100.00%	-
NAPS	2.14	2.17	2.16	2.13	0.39	0.39	0.00	-
YoY %	-1.38%	0.46%	1.41%	446.15%	0.00%	0.00%	-	-
Horiz. %	548.72%	556.41%	553.85%	546.15%	100.00%	100.00%	-	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 140,000
RPS	3.81	4.73	5.36	5.60	1.69	15.43	5.86	-24.93%
YoY %	-19.45%	-11.75%	-4.29%	231.36%	-89.05%	163.31%	-	-
Horiz. %	65.02%	80.72%	91.47%	95.56%	28.84%	263.31%	100.00%	-
EPS	9.21	18.15	23.30	11.12	6.85	1,393.24	50.78	-67.92%
YoY %	-49.26%	-22.10%	109.53%	62.34%	-99.51%	2,643.68%	-	-
Horiz. %	18.14%	35.74%	45.88%	21.90%	13.49%	2,743.68%	100.00%	-
DPS	0.00	2.50	2.51	2.50	12.60	1,308.82	1,557.70	-
YoY %	0.00%	-0.40%	0.40%	-80.16%	-99.04%	-15.98%	-	-
Horiz. %	0.00%	0.16%	0.16%	0.16%	0.81%	84.02%	100.00%	-
NAPS	2.1379	2.1678	2.159	2.13	1.95	1.8766	0.00	-
YoY %	-1.38%	0.41%	1.36%	9.23%	3.91%	0.00%	-	-
Horiz. %	113.92%	115.52%	115.05%	113.50%	103.91%	100.00%	-	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	-
Price	1.82	1.98	1.72	1.96	0.44	0.47	2.69	-
P/RPS	47.74	41.84	32.06	35.03	130.51	14.66	198.54	-61.29%
YoY %	14.10%	30.51%	-8.48%	-73.16%	790.25%	-92.62%	-	-
Horiz. %	24.05%	21.07%	16.15%	17.64%	65.73%	7.38%	100.00%	-
P/EPS	19.73	10.90	7.38	17.63	32.14	0.16	22.90	-9.44%
YoY %	81.01%	47.70%	-58.14%	-45.15%	19,987.50%	-99.30%	-	-
Horiz. %	86.16%	47.60%	32.23%	76.99%	140.35%	0.70%	100.00%	-
EY	5.07	9.18	13.55	5.67	3.11	616.05	4.37	10.40%
YoY %	-44.77%	-32.25%	138.98%	82.32%	-99.50%	13,997.25%	-	-
Horiz. %	116.02%	210.07%	310.07%	129.75%	71.17%	14,097.25%	100.00%	-
DY	0.00	1.26	1.46	1.28	5.73	578.72	133.95	-
YoY %	0.00%	-13.70%	14.06%	-77.66%	-99.01%	332.04%	-	-
Horiz. %	0.00%	0.94%	1.09%	0.96%	4.28%	432.04%	100.00%	-
P/NAPS	0.85	0.91	0.80	0.92	1.13	1.21	0.00	-
YoY %	-6.59%	13.75%	-13.04%	-18.58%	-6.61%	0.00%	-	-
Horiz. %	70.25%	75.21%	66.12%	76.03%	93.39%	100.00%	-	-

	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	30/05/16	22/02/16	24/11/15	17/08/15	19/05/15	24/02/15	27/11/14	-
Price	1.78	1.95	1.98	1.49	2.19	0.45	2.89	-
P/RPS	46.69	41.20	36.91	26.63	649.58	14.03	213.30	-63.64%
YoY %	13.33%	11.62%	38.60%	-95.90%	4,529.94%	-93.42%	-	-
Horiz. %	21.89%	19.32%	17.30%	12.48%	304.54%	6.58%	100.00%	-
P/EPS	19.30	10.73	8.49	13.41	159.95	0.16	24.60	-14.92%
YoY %	79.87%	26.38%	-36.69%	-91.62%	99,868.75%	-99.35%	-	-
Horiz. %	78.46%	43.62%	34.51%	54.51%	650.20%	0.65%	100.00%	-
EY	5.18	9.32	11.77	7.46	0.63	643.43	4.06	17.61%
YoY %	-44.42%	-20.82%	57.77%	1,084.13%	-99.90%	15,748.03%	-	-
Horiz. %	127.59%	229.56%	289.90%	183.74%	15.52%	15,848.03%	100.00%	-
DY	0.00	1.28	1.27	1.68	1.15	604.44	124.68	-
YoY %	0.00%	0.79%	-24.40%	46.09%	-99.81%	384.79%	-	-
Horiz. %	0.00%	1.03%	1.02%	1.35%	0.92%	484.79%	100.00%	-
P/NAPS	0.83	0.90	0.92	0.70	5.62	1.15	0.00	-
YoY %	-7.78%	-2.17%	31.43%	-87.54%	388.70%	0.00%	-	-
Horiz. %	72.17%	78.26%	80.00%	60.87%	488.70%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos