[JCBNEXT] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 13.05%
YoY- 39.91%
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 9,630 5,334 900 9,531 8,427 4,292 752 446.51%
PBT 32,653 20,548 6,258 25,600 22,861 14,468 6,084 206.22%
Tax -5,396 -1,906 -4 -2,025 -2,008 -1,715 -74 1640.84%
NP 27,257 18,642 6,254 23,575 20,853 12,753 6,010 173.73%
-
NP to SH 27,261 18,646 6,256 23,574 20,852 12,753 6,019 173.49%
-
Tax Rate 16.53% 9.28% 0.06% 7.91% 8.78% 11.85% 1.22% -
Total Cost -17,627 -13,308 -5,354 -14,044 -12,426 -8,461 -5,258 123.83%
-
Net Worth 363,082 373,644 361,762 348,559 341,957 353,840 352,520 1.98%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 363,082 373,644 361,762 348,559 341,957 353,840 352,520 1.98%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 283.04% 349.49% 694.89% 247.35% 247.45% 297.13% 799.20% -
ROE 7.51% 4.99% 1.73% 6.76% 6.10% 3.60% 1.71% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 7.29 4.04 0.68 7.22 6.38 3.25 0.57 446.04%
EPS 20.65 14.12 4.74 17.85 15.79 9.66 4.56 173.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.83 2.74 2.64 2.59 2.68 2.67 1.98%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 6.88 3.81 0.64 6.81 6.02 3.07 0.54 444.65%
EPS 19.47 13.32 4.47 16.84 14.89 9.11 4.30 173.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5934 2.6689 2.584 2.4897 2.4426 2.5274 2.518 1.98%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.60 1.50 1.33 1.28 1.25 1.30 1.33 -
P/RPS 21.94 37.13 195.11 17.73 19.58 39.99 233.51 -79.30%
P/EPS 7.75 10.62 28.07 7.17 7.91 13.46 29.17 -58.63%
EY 12.90 9.42 3.56 13.95 12.63 7.43 3.43 141.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.53 0.49 0.48 0.48 0.49 0.50 10.39%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 23/08/23 25/05/23 23/02/23 24/11/22 30/08/22 25/05/22 -
Price 1.63 1.46 1.40 1.45 1.23 1.24 1.30 -
P/RPS 22.35 36.14 205.38 20.09 19.27 38.14 228.24 -78.72%
P/EPS 7.89 10.34 29.55 8.12 7.79 12.84 28.52 -57.50%
EY 12.67 9.67 3.38 12.31 12.84 7.79 3.51 135.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.52 0.51 0.55 0.47 0.46 0.49 13.16%

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