[JCBNEXT] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -7.28%
YoY- 91.49%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 3,008 6,354 7,274 6,426 3,116 6,021 6,961 -42.87%
PBT 24,336 18,333 17,590 17,006 15,628 7,781 8,732 98.16%
Tax -296 -1,541 -2,018 -2,498 16 -1,494 -2,053 -72.53%
NP 24,040 16,792 15,572 14,508 15,644 6,287 6,678 135.07%
-
NP to SH 24,076 16,850 15,629 14,576 15,720 6,347 6,776 133.02%
-
Tax Rate 1.22% 8.41% 11.47% 14.69% -0.10% 19.20% 23.51% -
Total Cost -21,032 -10,438 -8,297 -8,082 -12,528 -266 282 -
-
Net Worth 352,520 344,715 339,543 335,973 335,054 323,337 315,635 7.65%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 352,520 344,715 339,543 335,973 335,054 323,337 315,635 7.65%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 799.20% 264.27% 214.06% 225.77% 502.05% 104.42% 95.94% -
ROE 6.83% 4.89% 4.60% 4.34% 4.69% 1.96% 2.15% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.28 4.81 5.51 4.86 2.33 4.49 5.18 -42.16%
EPS 18.24 12.72 11.79 10.96 11.76 4.72 5.04 135.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.61 2.57 2.54 2.51 2.41 2.35 8.89%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 2.29 4.83 5.53 4.88 2.37 4.57 5.29 -42.80%
EPS 18.29 12.80 11.88 11.07 11.94 4.82 5.15 132.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6784 2.6191 2.5798 2.5527 2.5457 2.4567 2.3982 7.65%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.33 1.42 1.45 1.31 1.29 1.40 1.43 -
P/RPS 58.38 29.52 26.33 26.97 55.26 31.20 27.59 64.89%
P/EPS 7.29 11.13 12.26 11.89 10.95 29.59 28.35 -59.59%
EY 13.71 8.98 8.16 8.41 9.13 3.38 3.53 147.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.54 0.56 0.52 0.51 0.58 0.61 -12.42%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 24/11/21 26/08/21 25/05/21 25/02/21 26/11/20 -
Price 1.30 1.35 1.30 1.43 1.29 1.27 1.43 -
P/RPS 57.06 28.06 23.61 29.44 55.26 28.30 27.59 62.39%
P/EPS 7.13 10.58 10.99 12.98 10.95 26.85 28.35 -60.18%
EY 14.03 9.45 9.10 7.71 9.13 3.72 3.53 151.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.51 0.56 0.51 0.53 0.61 -13.59%

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