[JCBNEXT] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
19-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -99.87%
YoY- -85.58%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,514 1,713 2,822 590 15,450 1,784 3,801 -24.03%
PBT 908 16,015 7,027 2,824 15,857 -1,944 5,700 -70.51%
Tax 21 601 -1,715 -465 -1,454 18,782 15,472 -98.75%
NP 929 16,616 5,312 2,359 14,403 16,838 21,172 -87.48%
-
NP to SH 941 16,688 5,384 2,396 1,897,215 16,872 19,830 -86.81%
-
Tax Rate -2.31% -3.75% 24.41% 16.47% 9.17% - -271.44% -
Total Cost 1,585 -14,903 -2,490 -1,769 1,047 -15,054 -17,371 -
-
Net Worth 303,494 302,266 298,200 272,999 273,237 0 0 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 881 881 881 4,409 12,260 1,915,151 11,415 -81.78%
Div Payout % 93.64% 5.28% 16.38% 184.06% 0.65% 11,351.06% 57.57% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 303,494 302,266 298,200 272,999 273,237 0 0 -
NOSH 140,000 140,000 140,000 700,000 700,608 717,957 652,302 -64.05%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 36.95% 969.99% 188.24% 399.83% 93.22% 943.83% 557.01% -
ROE 0.31% 5.52% 1.81% 0.88% 694.35% 0.00% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.80 1.22 2.02 0.08 2.21 0.25 0.58 112.32%
EPS 0.67 11.93 3.85 0.34 1,353.99 11.96 15.24 -87.47%
DPS 0.63 0.63 0.63 0.63 1.75 266.75 1.75 -49.29%
NAPS 2.17 2.16 2.13 0.39 0.39 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 700,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 1.91 1.30 2.14 0.45 11.74 1.36 2.89 -24.06%
EPS 0.71 12.68 4.09 1.82 1,441.49 12.82 15.07 -86.88%
DPS 0.67 0.67 0.67 3.35 9.32 1,455.12 8.67 -81.77%
NAPS 2.3059 2.2966 2.2657 2.0742 2.076 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.98 1.72 1.96 0.44 0.47 2.69 2.39 -
P/RPS 110.15 140.51 97.24 522.03 21.31 1,082.57 410.16 -58.27%
P/EPS 294.28 14.42 50.97 128.55 0.17 114.47 78.62 140.49%
EY 0.34 6.93 1.96 0.78 576.16 0.87 1.27 -58.36%
DY 0.32 0.37 0.32 1.43 3.72 99.16 0.73 -42.20%
P/NAPS 0.91 0.80 0.92 1.13 1.21 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 22/02/16 24/11/15 17/08/15 19/05/15 24/02/15 27/11/14 20/08/14 -
Price 1.95 1.98 1.49 2.19 0.45 2.89 2.55 -
P/RPS 108.48 161.75 73.92 2,598.31 20.41 1,163.06 437.61 -60.43%
P/EPS 289.82 16.60 38.74 639.82 0.17 122.98 83.88 128.03%
EY 0.35 6.02 2.58 0.16 601.77 0.81 1.19 -55.67%
DY 0.32 0.32 0.42 0.29 3.89 92.30 0.69 -40.00%
P/NAPS 0.90 0.92 0.70 5.62 1.15 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