[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 43.75%
YoY- 165.48%
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 8,427 4,292 752 6,354 5,456 3,213 779 388.42%
PBT 22,861 14,468 6,084 18,333 13,193 8,503 3,907 224.36%
Tax -2,008 -1,715 -74 -1,541 -1,514 -1,249 4 -
NP 20,853 12,753 6,010 16,792 11,679 7,254 3,911 204.89%
-
NP to SH 20,852 12,753 6,019 16,850 11,722 7,288 3,930 203.89%
-
Tax Rate 8.78% 11.85% 1.22% 8.41% 11.48% 14.69% -0.10% -
Total Cost -12,426 -8,461 -5,258 -10,438 -6,223 -4,041 -3,132 150.40%
-
Net Worth 341,957 353,840 352,520 344,715 339,543 335,973 335,054 1.36%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 341,957 353,840 352,520 344,715 339,543 335,973 335,054 1.36%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 247.45% 297.13% 799.20% 264.27% 214.06% 225.77% 502.05% -
ROE 6.10% 3.60% 1.71% 4.89% 3.45% 2.17% 1.17% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.38 3.25 0.57 4.81 4.13 2.43 0.58 393.88%
EPS 15.79 9.66 4.56 12.72 8.84 5.48 2.94 206.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.68 2.67 2.61 2.57 2.54 2.51 2.11%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 6.02 3.07 0.54 4.54 3.90 2.30 0.56 386.38%
EPS 14.89 9.11 4.30 12.04 8.37 5.21 2.81 203.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4426 2.5274 2.518 2.4623 2.4253 2.3998 2.3932 1.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.25 1.30 1.33 1.42 1.45 1.31 1.29 -
P/RPS 19.58 39.99 233.51 29.52 35.11 53.93 221.05 -80.09%
P/EPS 7.91 13.46 29.17 11.13 16.34 23.78 43.82 -68.02%
EY 12.63 7.43 3.43 8.98 6.12 4.21 2.28 212.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.50 0.54 0.56 0.52 0.51 -3.95%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 30/08/22 25/05/22 24/02/22 24/11/21 26/08/21 25/05/21 -
Price 1.23 1.24 1.30 1.35 1.30 1.43 1.29 -
P/RPS 19.27 38.14 228.24 28.06 31.48 58.87 221.05 -80.31%
P/EPS 7.79 12.84 28.52 10.58 14.65 25.95 43.82 -68.35%
EY 12.84 7.79 3.51 9.45 6.82 3.85 2.28 216.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.49 0.52 0.51 0.56 0.51 -5.29%

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