[JCBNEXT] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -2.53%
YoY- 30.74%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 12,318 6,244 10,908 12,840 10,668 3,600 9,531 18.66%
PBT 56,088 47,420 41,316 43,537 41,096 25,032 25,600 68.76%
Tax 712 -1,268 -5,830 -7,194 -3,812 -16 -2,025 -
NP 56,800 46,152 35,486 36,342 37,284 25,016 23,575 79.81%
-
NP to SH 56,800 46,152 35,490 36,348 37,292 25,024 23,574 79.82%
-
Tax Rate -1.27% 2.67% 14.11% 16.52% 9.28% 0.06% 7.91% -
Total Cost -44,482 -39,908 -24,578 -23,502 -26,616 -21,416 -14,044 115.82%
-
Net Worth 405,786 376,177 365,723 363,082 373,644 361,762 348,559 10.67%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 405,786 376,177 365,723 363,082 373,644 361,762 348,559 10.67%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 461.11% 739.14% 325.32% 283.04% 349.49% 694.89% 247.35% -
ROE 14.00% 12.27% 9.70% 10.01% 9.98% 6.92% 6.76% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.35 4.73 8.26 9.73 8.08 2.73 7.22 18.82%
EPS 43.08 34.96 26.88 27.53 28.24 18.96 17.85 80.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.85 2.77 2.75 2.83 2.74 2.64 10.83%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.36 4.74 8.29 9.76 8.11 2.74 7.24 18.69%
EPS 43.16 35.07 26.97 27.62 28.33 19.01 17.91 79.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0831 2.8582 2.7787 2.7587 2.8389 2.7486 2.6483 10.67%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.73 1.60 1.59 1.60 1.50 1.33 1.28 -
P/RPS 18.50 33.82 19.25 16.45 18.56 48.78 17.73 2.87%
P/EPS 4.01 4.58 5.92 5.81 5.31 7.02 7.17 -32.14%
EY 24.92 21.85 16.91 17.21 18.83 14.25 13.95 47.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.57 0.58 0.53 0.49 0.48 10.83%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 27/08/24 24/05/24 28/02/24 21/11/23 23/08/23 25/05/23 23/02/23 -
Price 1.68 1.74 1.70 1.63 1.46 1.40 1.45 -
P/RPS 17.97 36.78 20.58 16.76 18.07 51.35 20.09 -7.17%
P/EPS 3.90 4.98 6.32 5.92 5.17 7.39 8.12 -38.69%
EY 25.66 20.10 15.81 16.89 19.35 13.54 12.31 63.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.61 0.59 0.52 0.51 0.55 0.00%

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
Post a Comment