[JCBNEXT] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 23.82%
YoY- 28.99%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 11,715 6,159 1,561 10,908 9,630 5,334 900 450.76%
PBT 35,451 28,044 11,855 41,316 32,653 20,548 6,258 216.77%
Tax -286 356 -317 -5,830 -5,396 -1,906 -4 1609.33%
NP 35,165 28,400 11,538 35,486 27,257 18,642 6,254 215.21%
-
NP to SH 35,165 28,400 11,538 35,490 27,261 18,646 6,256 215.14%
-
Tax Rate 0.81% -1.27% 2.67% 14.11% 16.53% 9.28% 0.06% -
Total Cost -23,450 -22,241 -9,977 -24,578 -17,627 -13,308 -5,354 166.97%
-
Net Worth 388,672 405,786 376,177 365,723 363,082 373,644 361,762 4.88%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 388,672 405,786 376,177 365,723 363,082 373,644 361,762 4.88%
NOSH 131,753 140,000 140,000 140,000 140,000 140,000 140,000 -3.95%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 300.17% 461.11% 739.14% 325.32% 283.04% 349.49% 694.89% -
ROE 9.05% 7.00% 3.07% 9.70% 7.51% 4.99% 1.73% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.89 4.67 1.18 8.26 7.29 4.04 0.68 452.36%
EPS 26.69 21.54 8.74 26.88 20.65 14.12 4.74 215.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.95 3.08 2.85 2.77 2.75 2.83 2.74 5.03%
Adjusted Per Share Value based on latest NOSH - 131,614
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.90 4.68 1.19 8.29 7.32 4.05 0.68 452.78%
EPS 26.72 21.58 8.77 26.97 20.71 14.17 4.75 215.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9531 3.0831 2.8582 2.7787 2.7587 2.8389 2.7486 4.88%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 1.65 1.73 1.60 1.59 1.60 1.50 1.33 -
P/RPS 18.56 37.01 135.29 19.25 21.94 37.13 195.11 -79.07%
P/EPS 6.18 8.03 18.30 5.92 7.75 10.62 28.07 -63.43%
EY 16.18 12.46 5.46 16.91 12.90 9.42 3.56 173.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.56 0.57 0.58 0.53 0.49 9.28%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 27/11/24 27/08/24 24/05/24 28/02/24 21/11/23 23/08/23 25/05/23 -
Price 1.70 1.68 1.74 1.70 1.63 1.46 1.40 -
P/RPS 19.12 35.94 147.13 20.58 22.35 36.14 205.38 -79.37%
P/EPS 6.37 7.79 19.91 6.32 7.89 10.34 29.55 -63.94%
EY 15.70 12.83 5.02 15.81 12.67 9.67 3.38 177.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.61 0.61 0.59 0.52 0.51 8.92%

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