[JCBNEXT] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.36%
YoY- -3.54%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 565 41,459 46,484 46,537 43,176 36,433 41,396 -94.30%
PBT 1,283 17,009 23,588 22,597 21,664 17,826 21,503 -84.75%
Tax 17,292 -3,672 -5,585 -4,681 -4,905 -2,458 -4,843 -
NP 18,575 13,337 18,003 17,916 16,759 15,368 16,660 7.53%
-
NP to SH 16,617 13,160 16,283 16,634 15,351 14,830 15,893 3.01%
-
Tax Rate -1,347.78% 21.59% 23.68% 20.72% 22.64% 13.79% 22.52% -
Total Cost -18,010 28,122 28,481 28,621 26,417 21,065 24,736 -
-
Net Worth 0 246,749 240,760 220,944 226,955 217,033 227,960 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 11,141 11,072 11,087 11,047 11,032 5,585 5,618 57.90%
Div Payout % 67.05% 84.13% 68.09% 66.41% 71.87% 37.66% 35.35% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 0 246,749 240,760 220,944 226,955 217,033 227,960 -
NOSH 636,666 632,692 633,579 315,635 315,215 319,166 321,070 57.90%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3,287.61% 32.17% 38.73% 38.50% 38.82% 42.18% 40.25% -
ROE 0.00% 5.33% 6.76% 7.53% 6.76% 6.83% 6.97% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.09 6.55 7.34 14.74 13.70 11.42 12.89 -96.35%
EPS 0.20 2.08 2.57 5.27 4.87 2.32 4.95 -88.24%
DPS 1.75 1.75 1.75 3.50 3.50 1.75 1.75 0.00%
NAPS 0.00 0.39 0.38 0.70 0.72 0.68 0.71 -
Adjusted Per Share Value based on latest NOSH - 315,635
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.40 29.61 33.20 33.24 30.84 26.02 29.57 -94.33%
EPS 11.87 9.40 11.63 11.88 10.97 10.59 11.35 3.03%
DPS 7.96 7.91 7.92 7.89 7.88 3.99 4.01 58.01%
NAPS 0.00 1.7625 1.7197 1.5782 1.6211 1.5502 1.6283 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.44 2.48 2.29 3.90 2.81 2.20 2.36 -
P/RPS 2,749.50 37.85 31.21 26.45 20.52 19.27 18.30 2734.83%
P/EPS 93.49 119.23 89.11 74.00 57.70 47.35 47.68 56.72%
EY 1.07 0.84 1.12 1.35 1.73 2.11 2.10 -36.23%
DY 0.72 0.71 0.76 0.90 1.25 0.80 0.74 -1.81%
P/NAPS 0.00 6.36 6.03 5.57 3.90 3.24 3.32 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 19/02/14 22/11/13 21/08/13 23/05/13 19/02/13 19/11/12 -
Price 2.42 2.68 2.14 4.11 3.65 2.55 2.29 -
P/RPS 2,726.96 40.90 29.17 27.88 26.65 22.34 17.76 2776.22%
P/EPS 92.72 128.85 83.27 77.99 74.95 54.88 46.26 59.03%
EY 1.08 0.78 1.20 1.28 1.33 1.82 2.16 -37.03%
DY 0.72 0.65 0.82 0.85 0.96 0.69 0.76 -3.54%
P/NAPS 0.00 6.87 5.63 5.87 5.07 3.75 3.23 -

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