[JCBNEXT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -93.24%
YoY- -76.22%
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 9,864 7,593 4,921 1,556 7,843 6,116 3,710 91.57%
PBT 8,751 7,207 4,449 818 13,345 10,578 7,593 9.89%
Tax -1,977 -1,819 -1,602 -38 -1,930 -1,920 -1,339 29.57%
NP 6,774 5,388 2,847 780 11,415 8,658 6,254 5.45%
-
NP to SH 6,727 5,349 2,821 767 11,352 8,625 6,240 5.12%
-
Tax Rate 22.59% 25.24% 36.01% 4.65% 14.46% 18.15% 17.63% -
Total Cost 3,090 2,205 2,074 776 -3,572 -2,542 -2,544 -
-
Net Worth 335,337 335,644 344,048 341,251 331,463 318,876 306,289 6.20%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 335,337 335,644 344,048 341,251 331,463 318,876 306,289 6.20%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 68.67% 70.96% 57.85% 50.13% 145.54% 141.56% 168.57% -
ROE 2.01% 1.59% 0.82% 0.22% 3.42% 2.70% 2.04% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.06 5.43 3.52 1.11 5.61 4.37 2.65 91.83%
EPS 4.82 3.91 2.02 0.55 8.12 6.17 4.46 5.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.40 2.40 2.46 2.44 2.37 2.28 2.19 6.27%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 7.05 5.42 3.52 1.11 5.60 4.37 2.65 91.65%
EPS 4.81 3.82 2.02 0.55 8.11 6.16 4.46 5.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3953 2.3975 2.4575 2.4375 2.3676 2.2777 2.1878 6.20%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.75 1.70 1.83 1.94 1.70 1.39 1.70 -
P/RPS 24.79 31.31 52.01 174.37 30.31 31.79 64.09 -46.82%
P/EPS 36.35 44.45 90.73 353.75 20.94 22.54 38.10 -3.07%
EY 2.75 2.25 1.10 0.28 4.77 4.44 2.62 3.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.74 0.80 0.72 0.61 0.78 -4.30%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 29/11/17 17/08/17 29/05/17 27/02/17 29/11/16 23/08/16 -
Price 1.70 1.67 1.65 1.86 1.95 1.56 1.57 -
P/RPS 24.08 30.76 46.89 167.18 34.77 35.67 59.19 -45.00%
P/EPS 35.31 43.66 81.80 339.16 24.02 25.30 35.19 0.22%
EY 2.83 2.29 1.22 0.29 4.16 3.95 2.84 -0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.67 0.76 0.82 0.68 0.72 -0.92%

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