[JCBNEXT] QoQ Cumulative 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- 85.45%
YoY- 91.49%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 752 6,354 5,456 3,213 779 6,021 5,221 -72.55%
PBT 6,084 18,333 13,193 8,503 3,907 7,781 6,549 -4.79%
Tax -74 -1,541 -1,514 -1,249 4 -1,494 -1,540 -86.80%
NP 6,010 16,792 11,679 7,254 3,911 6,287 5,009 12.92%
-
NP to SH 6,019 16,850 11,722 7,288 3,930 6,347 5,082 11.95%
-
Tax Rate 1.22% 8.41% 11.48% 14.69% -0.10% 19.20% 23.52% -
Total Cost -5,258 -10,438 -6,223 -4,041 -3,132 -266 212 -
-
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 1.71% 4.89% 3.45% 2.17% 1.17% 1.96% 1.61% -
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 0.57 4.81 4.13 2.43 0.58 4.49 3.89 -72.23%
EPS 4.56 12.72 8.84 5.48 2.94 4.72 3.78 13.33%
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 0.57 4.83 4.15 2.44 0.59 4.57 3.97 -72.61%
EPS 4.57 12.80 8.91 5.54 2.99 4.82 3.86 11.92%
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 233.51 29.52 35.11 53.93 221.05 31.20 36.79 243.19%
P/EPS 29.17 11.13 16.34 23.78 43.82 29.59 37.79 -15.86%
EY 3.43 8.98 6.12 4.21 2.28 3.38 2.65 18.78%
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 228.24 28.06 31.48 58.87 221.05 28.30 36.79 238.00%
P/EPS 28.52 10.58 14.65 25.95 43.82 26.85 37.79 -17.12%
EY 3.51 9.45 6.82 3.85 2.28 3.72 2.65 20.62%
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