[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 27.26%
YoY- 5.31%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 6,150 4,366 565 177,656 136,197 89,713 43,176 -72.69%
PBT 5,039 6,983 1,283 84,858 67,849 44,261 21,664 -62.14%
Tax 51,546 32,764 17,292 -18,843 -15,171 -9,586 -4,905 -
NP 56,585 39,747 18,575 66,015 52,678 34,675 16,759 124.89%
-
NP to SH 53,319 36,447 16,617 61,428 48,268 31,985 15,351 129.17%
-
Tax Rate -1,022.94% -469.20% -1,347.78% 22.21% 22.36% 21.66% 22.64% -
Total Cost -50,435 -35,381 -18,010 111,641 83,519 55,038 26,417 -
-
Net Worth 0 0 0 246,470 240,076 220,803 226,955 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 1,635,579 22,537 11,141 44,238 33,168 22,080 11,032 2692.69%
Div Payout % 3,067.54% 61.84% 67.05% 72.02% 68.72% 69.03% 71.87% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 0 0 246,470 240,076 220,803 226,955 -
NOSH 605,209 643,939 636,666 631,975 631,780 315,433 315,215 54.41%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 920.08% 910.38% 3,287.61% 37.16% 38.68% 38.65% 38.82% -
ROE 0.00% 0.00% 0.00% 24.92% 20.11% 14.49% 6.76% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 1.02 0.68 0.09 28.11 21.56 28.44 13.70 -82.27%
EPS 44.03 28.31 0.20 9.72 7.64 10.14 4.87 333.40%
DPS 270.25 3.50 1.75 7.00 5.25 7.00 3.50 1708.49%
NAPS 0.00 0.00 0.00 0.39 0.38 0.70 0.72 -
Adjusted Per Share Value based on latest NOSH - 632,692
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.39 3.12 0.40 126.90 97.28 64.08 30.84 -72.70%
EPS 38.09 26.03 11.87 43.88 34.48 22.85 10.97 129.12%
DPS 1,168.27 16.10 7.96 31.60 23.69 15.77 7.88 2692.69%
NAPS 0.00 0.00 0.00 1.7605 1.7148 1.5772 1.6211 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.69 2.39 2.44 2.48 2.29 3.90 2.81 -
P/RPS 264.72 352.50 2,749.50 8.82 10.62 13.71 20.52 449.20%
P/EPS 30.53 42.23 93.49 25.51 29.97 38.46 57.70 -34.55%
EY 3.28 2.37 1.07 3.92 3.34 2.60 1.73 53.12%
DY 100.46 1.46 0.72 2.82 2.29 1.79 1.25 1757.36%
P/NAPS 0.00 0.00 0.00 6.36 6.03 5.57 3.90 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 20/08/14 30/05/14 19/02/14 22/11/13 21/08/13 23/05/13 -
Price 2.89 2.55 2.42 2.68 2.14 4.11 3.65 -
P/RPS 284.40 376.10 2,726.96 9.53 9.93 14.45 26.65 384.01%
P/EPS 32.80 45.05 92.72 27.57 28.01 40.53 74.95 -42.32%
EY 3.05 2.22 1.08 3.63 3.57 2.47 1.33 73.81%
DY 93.51 1.37 0.72 2.61 2.45 1.70 0.96 2011.12%
P/NAPS 0.00 0.00 0.00 6.87 5.63 5.87 5.07 -

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