[JCBNEXT] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -4.17%
YoY- 49.1%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 9,690 10,226 7,132 8,530 9,086 9,246 5,896 39.22%
PBT 13,924 13,872 5,564 11,574 12,488 10,536 948 498.77%
Tax -1,664 -2,370 -80 -1,485 -1,981 -2,916 -200 310.06%
NP 12,260 11,502 5,484 10,089 10,506 7,620 748 544.15%
-
NP to SH 12,250 11,464 5,436 10,030 10,466 7,588 704 570.32%
-
Tax Rate 11.95% 17.08% 1.44% 12.83% 15.86% 27.68% 21.10% -
Total Cost -2,569 -1,276 1,648 -1,559 -1,420 1,626 5,148 -
-
Net Worth 329,570 335,409 333,945 328,197 331,426 323,152 324,864 0.96%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 329,570 335,409 333,945 328,197 331,426 323,152 324,864 0.96%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 126.51% 112.48% 76.89% 118.28% 115.63% 82.41% 12.69% -
ROE 3.72% 3.42% 1.63% 3.06% 3.16% 2.35% 0.22% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.12 7.47 5.19 6.19 6.55 6.64 4.23 41.45%
EPS 8.95 8.36 3.96 7.23 7.52 5.44 0.52 565.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.45 2.43 2.38 2.39 2.32 2.33 2.55%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 6.92 7.30 5.09 6.09 6.49 6.60 4.21 39.23%
EPS 8.75 8.19 3.88 7.16 7.48 5.42 0.50 572.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3541 2.3958 2.3853 2.3443 2.3673 2.3082 2.3205 0.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.48 1.48 1.54 1.48 1.68 1.68 1.63 -
P/RPS 20.80 19.81 29.67 23.93 25.64 25.31 38.55 -33.69%
P/EPS 16.45 17.67 38.93 20.35 22.26 30.84 322.82 -86.23%
EY 6.08 5.66 2.57 4.91 4.49 3.24 0.31 625.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.63 0.62 0.70 0.72 0.70 -8.75%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 29/08/19 28/05/19 26/02/19 27/11/18 29/08/18 28/05/18 -
Price 1.54 1.50 1.50 1.57 1.58 1.56 1.65 -
P/RPS 21.64 20.08 28.90 25.38 24.11 23.50 39.02 -32.47%
P/EPS 17.12 17.91 37.92 21.59 20.93 28.64 326.78 -85.97%
EY 5.84 5.58 2.64 4.63 4.78 3.49 0.31 606.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.62 0.66 0.66 0.67 0.71 -6.67%

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