[JCBNEXT] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 50.91%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 4,366 565 177,656 136,197 89,713 43,176 160,789 -91.02%
PBT 6,983 1,283 84,858 67,849 44,261 21,664 77,027 -79.90%
Tax 32,764 17,292 -18,843 -15,171 -9,586 -4,905 -15,601 -
NP 39,747 18,575 66,015 52,678 34,675 16,759 61,426 -25.24%
-
NP to SH 36,447 16,617 61,428 48,268 31,985 15,351 58,332 -26.97%
-
Tax Rate -469.20% -1,347.78% 22.21% 22.36% 21.66% 22.64% 20.25% -
Total Cost -35,381 -18,010 111,641 83,519 55,038 26,417 99,363 -
-
Net Worth 0 0 246,470 240,076 220,803 226,955 217,745 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 22,537 11,141 44,238 33,168 22,080 11,032 20,813 5.46%
Div Payout % 61.84% 67.05% 72.02% 68.72% 69.03% 71.87% 35.68% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 0 246,470 240,076 220,803 226,955 217,745 -
NOSH 643,939 636,666 631,975 631,780 315,433 315,215 320,213 59.52%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 910.38% 3,287.61% 37.16% 38.68% 38.65% 38.82% 38.20% -
ROE 0.00% 0.00% 24.92% 20.11% 14.49% 6.76% 26.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.68 0.09 28.11 21.56 28.44 13.70 50.21 -94.36%
EPS 28.31 0.20 9.72 7.64 10.14 4.87 9.11 113.39%
DPS 3.50 1.75 7.00 5.25 7.00 3.50 6.50 -33.88%
NAPS 0.00 0.00 0.39 0.38 0.70 0.72 0.68 -
Adjusted Per Share Value based on latest NOSH - 633,579
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 3.12 0.40 126.90 97.28 64.08 30.84 114.85 -91.02%
EPS 26.03 11.87 43.88 34.48 22.85 10.97 41.67 -26.98%
DPS 16.10 7.96 31.60 23.69 15.77 7.88 14.87 5.45%
NAPS 0.00 0.00 1.7605 1.7148 1.5772 1.6211 1.5553 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.39 2.44 2.48 2.29 3.90 2.81 2.20 -
P/RPS 352.50 2,749.50 8.82 10.62 13.71 20.52 4.38 1779.08%
P/EPS 42.23 93.49 25.51 29.97 38.46 57.70 12.08 130.86%
EY 2.37 1.07 3.92 3.34 2.60 1.73 8.28 -56.66%
DY 1.46 0.72 2.82 2.29 1.79 1.25 2.95 -37.51%
P/NAPS 0.00 0.00 6.36 6.03 5.57 3.90 3.24 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 30/05/14 19/02/14 22/11/13 21/08/13 23/05/13 19/02/13 -
Price 2.55 2.42 2.68 2.14 4.11 3.65 2.55 -
P/RPS 376.10 2,726.96 9.53 9.93 14.45 26.65 5.08 1677.12%
P/EPS 45.05 92.72 27.57 28.01 40.53 74.95 14.00 118.42%
EY 2.22 1.08 3.63 3.57 2.47 1.33 7.14 -54.20%
DY 1.37 0.72 2.61 2.45 1.70 0.96 2.55 -33.98%
P/NAPS 0.00 0.00 6.87 5.63 5.87 5.07 3.75 -

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