[JCBNEXT] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 214.51%
YoY- -54.11%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 3,710 1,333 6,619 5,630 3,917 590 21,600 -69.13%
PBT 7,593 3,360 26,775 25,867 9,851 2,824 20,896 -49.11%
Tax -1,339 -121 -1,558 -1,579 -2,180 -465 -2,452 -33.21%
NP 6,254 3,239 25,217 24,288 7,671 2,359 18,444 -51.40%
-
NP to SH 6,240 3,225 25,410 24,469 7,780 2,396 1,950,534 -97.83%
-
Tax Rate 17.63% 3.60% 5.82% 6.10% 22.13% 16.47% 11.73% -
Total Cost -2,544 -1,906 -18,598 -18,658 -3,754 -1,769 3,156 -
-
Net Worth 306,289 299,300 303,494 302,266 298,200 272,999 262,726 10.77%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 3,496 2,630 1,750 4,409 1,832,349 -
Div Payout % - - 13.76% 10.75% 22.49% 184.06% 93.94% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 306,289 299,300 303,494 302,266 298,200 272,999 262,726 10.77%
NOSH 140,000 140,000 140,000 140,000 140,000 700,000 673,657 -64.94%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 168.57% 242.99% 380.98% 431.40% 195.84% 399.83% 85.39% -
ROE 2.04% 1.08% 8.37% 8.10% 2.61% 0.88% 742.42% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.65 0.95 4.73 4.02 2.80 0.08 3.21 -12.00%
EPS 4.46 2.31 18.16 17.48 5.56 0.34 1,447.74 -97.89%
DPS 0.00 0.00 2.50 1.88 1.25 0.63 272.00 -
NAPS 2.19 2.14 2.17 2.16 2.13 0.39 0.39 216.25%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 2.82 1.01 5.03 4.28 2.98 0.45 16.41 -69.12%
EPS 4.74 2.45 19.31 18.59 5.91 1.82 1,482.00 -97.83%
DPS 0.00 0.00 2.66 2.00 1.33 3.35 1,392.21 -
NAPS 2.3272 2.2741 2.3059 2.2966 2.2657 2.0742 1.9962 10.77%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.70 1.82 1.98 1.72 1.96 0.44 0.47 -
P/RPS 64.09 190.96 41.84 42.75 70.05 522.03 14.66 167.60%
P/EPS 38.10 78.93 10.90 9.84 35.27 128.55 0.16 3754.65%
EY 2.62 1.27 9.18 10.17 2.84 0.78 616.05 -97.38%
DY 0.00 0.00 1.26 1.09 0.64 1.43 578.72 -
P/NAPS 0.78 0.85 0.91 0.80 0.92 1.13 1.21 -25.39%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 23/08/16 30/05/16 22/02/16 24/11/15 17/08/15 19/05/15 24/02/15 -
Price 1.57 1.78 1.95 1.98 1.49 2.19 0.45 -
P/RPS 59.19 186.76 41.20 49.21 53.26 2,598.31 14.03 161.32%
P/EPS 35.19 77.19 10.73 11.32 26.81 639.82 0.16 3555.61%
EY 2.84 1.30 9.32 8.83 3.73 0.16 643.43 -97.31%
DY 0.00 0.00 1.28 0.95 0.84 0.29 604.44 -
P/NAPS 0.72 0.83 0.90 0.92 0.70 5.62 1.15 -26.83%

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