[JCBNEXT] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 977.84%
YoY- 34.49%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 7,132 8,530 9,086 9,246 5,896 9,864 10,124 -20.84%
PBT 5,564 11,574 12,488 10,536 948 8,751 9,609 -30.55%
Tax -80 -1,485 -1,981 -2,916 -200 -1,977 -2,425 -89.73%
NP 5,484 10,089 10,506 7,620 748 6,774 7,184 -16.48%
-
NP to SH 5,436 10,030 10,466 7,588 704 6,727 7,132 -16.57%
-
Tax Rate 1.44% 12.83% 15.86% 27.68% 21.10% 22.59% 25.24% -
Total Cost 1,648 -1,559 -1,420 1,626 5,148 3,090 2,940 -32.03%
-
Net Worth 333,945 328,197 331,426 323,152 324,864 335,337 335,644 -0.33%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 333,945 328,197 331,426 323,152 324,864 335,337 335,644 -0.33%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 76.89% 118.28% 115.63% 82.41% 12.69% 68.67% 70.96% -
ROE 1.63% 3.06% 3.16% 2.35% 0.22% 2.01% 2.12% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.19 6.19 6.55 6.64 4.23 7.06 7.24 -19.91%
EPS 3.96 7.23 7.52 5.44 0.52 4.82 5.21 -16.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.38 2.39 2.32 2.33 2.40 2.40 0.83%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 5.42 6.48 6.90 7.03 4.48 7.49 7.69 -20.81%
EPS 4.13 7.62 7.95 5.77 0.53 5.11 5.42 -16.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5373 2.4936 2.5182 2.4553 2.4683 2.5479 2.5502 -0.33%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.54 1.48 1.68 1.68 1.63 1.75 1.70 -
P/RPS 29.67 23.93 25.64 25.31 38.55 24.79 23.48 16.89%
P/EPS 38.93 20.35 22.26 30.84 322.82 36.35 33.34 10.89%
EY 2.57 4.91 4.49 3.24 0.31 2.75 3.00 -9.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.70 0.72 0.70 0.73 0.71 -7.66%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 28/05/19 26/02/19 27/11/18 29/08/18 28/05/18 23/02/18 29/11/17 -
Price 1.50 1.57 1.58 1.56 1.65 1.70 1.67 -
P/RPS 28.90 25.38 24.11 23.50 39.02 24.08 23.07 16.22%
P/EPS 37.92 21.59 20.93 28.64 326.78 35.31 32.75 10.27%
EY 2.64 4.63 4.78 3.49 0.31 2.83 3.05 -9.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.66 0.67 0.71 0.71 0.70 -7.77%

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