[JCBNEXT] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 19.34%
YoY- 19.21%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 590 15,450 1,784 3,801 565 41,459 46,484 -94.57%
PBT 2,824 15,857 -1,944 5,700 1,283 17,009 23,588 -75.74%
Tax -465 -1,454 18,782 15,472 17,292 -3,672 -5,585 -80.96%
NP 2,359 14,403 16,838 21,172 18,575 13,337 18,003 -74.23%
-
NP to SH 2,396 1,897,215 16,872 19,830 16,617 13,160 16,283 -72.16%
-
Tax Rate 16.47% 9.17% - -271.44% -1,347.78% 21.59% 23.68% -
Total Cost -1,769 1,047 -15,054 -17,371 -18,010 28,122 28,481 -
-
Net Worth 272,999 273,237 0 0 0 246,749 240,760 8.74%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,409 12,260 1,915,151 11,415 11,141 11,072 11,087 -45.95%
Div Payout % 184.06% 0.65% 11,351.06% 57.57% 67.05% 84.13% 68.09% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 272,999 273,237 0 0 0 246,749 240,760 8.74%
NOSH 700,000 700,608 717,957 652,302 636,666 632,692 633,579 6.87%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 399.83% 93.22% 943.83% 557.01% 3,287.61% 32.17% 38.73% -
ROE 0.88% 694.35% 0.00% 0.00% 0.00% 5.33% 6.76% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.08 2.21 0.25 0.58 0.09 6.55 7.34 -95.09%
EPS 0.34 1,353.99 11.96 15.24 0.20 2.08 2.57 -74.06%
DPS 0.63 1.75 266.75 1.75 1.75 1.75 1.75 -49.42%
NAPS 0.39 0.39 0.00 0.00 0.00 0.39 0.38 1.74%
Adjusted Per Share Value based on latest NOSH - 652,302
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 0.42 11.04 1.27 2.72 0.40 29.61 33.20 -94.58%
EPS 1.71 1,355.15 12.05 14.16 11.87 9.40 11.63 -72.17%
DPS 3.15 8.76 1,367.97 8.15 7.96 7.91 7.92 -45.94%
NAPS 1.95 1.9517 0.00 0.00 0.00 1.7625 1.7197 8.74%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.44 0.47 2.69 2.39 2.44 2.48 2.29 -
P/RPS 522.03 21.31 1,082.57 410.16 2,749.50 37.85 31.21 555.15%
P/EPS 128.55 0.17 114.47 78.62 93.49 119.23 89.11 27.70%
EY 0.78 576.16 0.87 1.27 1.07 0.84 1.12 -21.44%
DY 1.43 3.72 99.16 0.73 0.72 0.71 0.76 52.46%
P/NAPS 1.13 1.21 0.00 0.00 0.00 6.36 6.03 -67.28%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 19/05/15 24/02/15 27/11/14 20/08/14 30/05/14 19/02/14 22/11/13 -
Price 2.19 0.45 2.89 2.55 2.42 2.68 2.14 -
P/RPS 2,598.31 20.41 1,163.06 437.61 2,726.96 40.90 29.17 1899.97%
P/EPS 639.82 0.17 122.98 83.88 92.72 128.85 83.27 289.86%
EY 0.16 601.77 0.81 1.19 1.08 0.78 1.20 -73.93%
DY 0.29 3.89 92.30 0.69 0.72 0.65 0.82 -50.02%
P/NAPS 5.62 1.15 0.00 0.00 0.00 6.87 5.63 -0.11%

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