[JCBNEXT] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -2.11%
YoY- 2.45%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 3,801 565 41,459 46,484 46,537 43,176 36,433 -77.92%
PBT 5,700 1,283 17,009 23,588 22,597 21,664 17,826 -53.33%
Tax 15,472 17,292 -3,672 -5,585 -4,681 -4,905 -2,458 -
NP 21,172 18,575 13,337 18,003 17,916 16,759 15,368 23.88%
-
NP to SH 19,830 16,617 13,160 16,283 16,634 15,351 14,830 21.43%
-
Tax Rate -271.44% -1,347.78% 21.59% 23.68% 20.72% 22.64% 13.79% -
Total Cost -17,371 -18,010 28,122 28,481 28,621 26,417 21,065 -
-
Net Worth 0 0 246,749 240,760 220,944 226,955 217,033 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 11,415 11,141 11,072 11,087 11,047 11,032 5,585 61.26%
Div Payout % 57.57% 67.05% 84.13% 68.09% 66.41% 71.87% 37.66% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 0 0 246,749 240,760 220,944 226,955 217,033 -
NOSH 652,302 636,666 632,692 633,579 315,635 315,215 319,166 61.25%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 557.01% 3,287.61% 32.17% 38.73% 38.50% 38.82% 42.18% -
ROE 0.00% 0.00% 5.33% 6.76% 7.53% 6.76% 6.83% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.58 0.09 6.55 7.34 14.74 13.70 11.42 -86.36%
EPS 15.24 0.20 2.08 2.57 5.27 4.87 2.32 251.96%
DPS 1.75 1.75 1.75 1.75 3.50 3.50 1.75 0.00%
NAPS 0.00 0.00 0.39 0.38 0.70 0.72 0.68 -
Adjusted Per Share Value based on latest NOSH - 633,579
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.89 0.43 31.50 35.32 35.36 32.80 27.68 -77.91%
EPS 15.07 12.63 10.00 12.37 12.64 11.66 11.27 21.43%
DPS 8.67 8.47 8.41 8.42 8.39 8.38 4.24 61.31%
NAPS 0.00 0.00 1.8748 1.8293 1.6787 1.7244 1.649 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.39 2.44 2.48 2.29 3.90 2.81 2.20 -
P/RPS 410.16 2,749.50 37.85 31.21 26.45 20.52 19.27 672.34%
P/EPS 78.62 93.49 119.23 89.11 74.00 57.70 47.35 40.34%
EY 1.27 1.07 0.84 1.12 1.35 1.73 2.11 -28.77%
DY 0.73 0.72 0.71 0.76 0.90 1.25 0.80 -5.93%
P/NAPS 0.00 0.00 6.36 6.03 5.57 3.90 3.24 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 30/05/14 19/02/14 22/11/13 21/08/13 23/05/13 19/02/13 -
Price 2.55 2.42 2.68 2.14 4.11 3.65 2.55 -
P/RPS 437.61 2,726.96 40.90 29.17 27.88 26.65 22.34 630.63%
P/EPS 83.88 92.72 128.85 83.27 77.99 74.95 54.88 32.79%
EY 1.19 1.08 0.78 1.20 1.28 1.33 1.82 -24.72%
DY 0.69 0.72 0.65 0.82 0.85 0.96 0.69 0.00%
P/NAPS 0.00 0.00 6.87 5.63 5.87 5.07 3.75 -

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