[JCBNEXT] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 93.49%
YoY- -19.79%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,556 7,843 6,116 3,710 1,333 6,619 5,630 -57.53%
PBT 818 13,345 10,578 7,593 3,360 26,775 25,867 -89.97%
Tax -38 -1,930 -1,920 -1,339 -121 -1,558 -1,579 -91.64%
NP 780 11,415 8,658 6,254 3,239 25,217 24,288 -89.87%
-
NP to SH 767 11,352 8,625 6,240 3,225 25,410 24,469 -90.03%
-
Tax Rate 4.65% 14.46% 18.15% 17.63% 3.60% 5.82% 6.10% -
Total Cost 776 -3,572 -2,542 -2,544 -1,906 -18,598 -18,658 -
-
Net Worth 341,251 331,463 318,876 306,289 299,300 303,494 302,266 8.41%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - 3,496 2,630 -
Div Payout % - - - - - 13.76% 10.75% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 341,251 331,463 318,876 306,289 299,300 303,494 302,266 8.41%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 50.13% 145.54% 141.56% 168.57% 242.99% 380.98% 431.40% -
ROE 0.22% 3.42% 2.70% 2.04% 1.08% 8.37% 8.10% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.11 5.61 4.37 2.65 0.95 4.73 4.02 -57.56%
EPS 0.55 8.12 6.17 4.46 2.31 18.16 17.48 -90.01%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 1.88 -
NAPS 2.44 2.37 2.28 2.19 2.14 2.17 2.16 8.45%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 1.18 5.96 4.65 2.82 1.01 5.03 4.28 -57.60%
EPS 0.58 8.63 6.55 4.74 2.45 19.31 18.59 -90.06%
DPS 0.00 0.00 0.00 0.00 0.00 2.66 2.00 -
NAPS 2.5928 2.5184 2.4228 2.3272 2.2741 2.3059 2.2966 8.41%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.94 1.70 1.39 1.70 1.82 1.98 1.72 -
P/RPS 174.37 30.31 31.79 64.09 190.96 41.84 42.75 155.06%
P/EPS 353.75 20.94 22.54 38.10 78.93 10.90 9.84 986.89%
EY 0.28 4.77 4.44 2.62 1.27 9.18 10.17 -90.86%
DY 0.00 0.00 0.00 0.00 0.00 1.26 1.09 -
P/NAPS 0.80 0.72 0.61 0.78 0.85 0.91 0.80 0.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 29/05/17 27/02/17 29/11/16 23/08/16 30/05/16 22/02/16 24/11/15 -
Price 1.86 1.95 1.56 1.57 1.78 1.95 1.98 -
P/RPS 167.18 34.77 35.67 59.19 186.76 41.20 49.21 125.82%
P/EPS 339.16 24.02 25.30 35.19 77.19 10.73 11.32 862.66%
EY 0.29 4.16 3.95 2.84 1.30 9.32 8.83 -89.72%
DY 0.00 0.00 0.00 0.00 0.00 1.28 0.95 -
P/NAPS 0.76 0.82 0.68 0.72 0.83 0.90 0.92 -11.94%

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