[JCBNEXT] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 11144.76%
YoY- 14316.53%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,713 2,822 590 15,450 1,784 3,801 565 109.33%
PBT 16,015 7,027 2,824 15,857 -1,944 5,700 1,283 437.27%
Tax 601 -1,715 -465 -1,454 18,782 15,472 17,292 -89.32%
NP 16,616 5,312 2,359 14,403 16,838 21,172 18,575 -7.15%
-
NP to SH 16,688 5,384 2,396 1,897,215 16,872 19,830 16,617 0.28%
-
Tax Rate -3.75% 24.41% 16.47% 9.17% - -271.44% -1,347.78% -
Total Cost -14,903 -2,490 -1,769 1,047 -15,054 -17,371 -18,010 -11.84%
-
Net Worth 302,266 298,200 272,999 273,237 0 0 0 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 881 881 4,409 12,260 1,915,151 11,415 11,141 -81.54%
Div Payout % 5.28% 16.38% 184.06% 0.65% 11,351.06% 57.57% 67.05% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 302,266 298,200 272,999 273,237 0 0 0 -
NOSH 140,000 140,000 700,000 700,608 717,957 652,302 636,666 -63.53%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 969.99% 188.24% 399.83% 93.22% 943.83% 557.01% 3,287.61% -
ROE 5.52% 1.81% 0.88% 694.35% 0.00% 0.00% 0.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.22 2.02 0.08 2.21 0.25 0.58 0.09 467.61%
EPS 11.93 3.85 0.34 1,353.99 11.96 15.24 0.20 1422.86%
DPS 0.63 0.63 0.63 1.75 266.75 1.75 1.75 -49.36%
NAPS 2.16 2.13 0.39 0.39 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 700,608
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.22 2.02 0.42 11.04 1.27 2.72 0.40 110.17%
EPS 11.92 3.85 1.71 1,355.15 12.05 14.16 11.87 0.28%
DPS 0.63 0.63 3.15 8.76 1,367.97 8.15 7.96 -81.53%
NAPS 2.159 2.13 1.95 1.9517 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.72 1.96 0.44 0.47 2.69 2.39 2.44 -
P/RPS 140.51 97.24 522.03 21.31 1,082.57 410.16 2,749.50 -86.20%
P/EPS 14.42 50.97 128.55 0.17 114.47 78.62 93.49 -71.20%
EY 6.93 1.96 0.78 576.16 0.87 1.27 1.07 247.06%
DY 0.37 0.32 1.43 3.72 99.16 0.73 0.72 -35.81%
P/NAPS 0.80 0.92 1.13 1.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 17/08/15 19/05/15 24/02/15 27/11/14 20/08/14 30/05/14 -
Price 1.98 1.49 2.19 0.45 2.89 2.55 2.42 -
P/RPS 161.75 73.92 2,598.31 20.41 1,163.06 437.61 2,726.96 -84.76%
P/EPS 16.60 38.74 639.82 0.17 122.98 83.88 92.72 -68.20%
EY 6.02 2.58 0.16 601.77 0.81 1.19 1.08 214.04%
DY 0.32 0.42 0.29 3.89 92.30 0.69 0.72 -41.73%
P/NAPS 0.92 0.70 5.62 1.15 0.00 0.00 0.00 -

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