[JCBNEXT] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -13.15%
YoY- -1.57%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 6,640 7,913 8,306 8,687 8,983 9,020 8,839 -17.31%
PBT 7,439 9,550 11,726 11,333 12,651 13,242 12,728 -30.02%
Tax -1,743 -1,647 -1,441 -1,451 -1,247 -1,212 -1,455 12.75%
NP 5,696 7,903 10,285 9,882 11,404 12,030 11,273 -36.48%
-
NP to SH 5,767 7,947 10,280 9,873 11,368 11,968 11,213 -35.72%
-
Tax Rate 23.43% 17.25% 12.29% 12.80% 9.86% 9.15% 11.43% -
Total Cost 944 10 -1,979 -1,195 -2,421 -3,010 -2,434 -
-
Net Worth 315,635 322,876 322,485 326,092 329,570 335,409 333,945 -3.67%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 315,635 322,876 322,485 326,092 329,570 335,409 333,945 -3.67%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 85.78% 99.87% 123.83% 113.76% 126.95% 133.37% 127.54% -
ROE 1.83% 2.46% 3.19% 3.03% 3.45% 3.57% 3.36% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.94 5.88 6.16 6.39 6.60 6.59 6.43 -16.07%
EPS 4.29 5.91 7.62 7.27 8.35 8.74 8.16 -34.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.40 2.39 2.40 2.42 2.45 2.43 -2.20%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.74 5.65 5.93 6.21 6.42 6.44 6.31 -17.32%
EPS 4.12 5.68 7.34 7.05 8.12 8.55 8.01 -35.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2545 2.3063 2.3035 2.3292 2.3541 2.3958 2.3853 -3.68%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.43 1.23 1.15 1.45 1.48 1.48 1.54 -
P/RPS 28.93 20.91 18.68 22.68 22.44 22.46 23.94 13.41%
P/EPS 33.30 20.82 15.09 19.95 17.73 16.93 18.87 45.88%
EY 3.00 4.80 6.62 5.01 5.64 5.91 5.30 -31.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.48 0.60 0.61 0.60 0.63 -2.12%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 27/08/20 23/06/20 25/02/20 29/11/19 29/08/19 28/05/19 -
Price 1.43 1.24 1.25 1.43 1.54 1.50 1.50 -
P/RPS 28.93 21.08 20.31 22.37 23.35 22.77 23.32 15.40%
P/EPS 33.30 20.99 16.41 19.68 18.45 17.16 18.38 48.45%
EY 3.00 4.76 6.09 5.08 5.42 5.83 5.44 -32.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.52 0.52 0.60 0.64 0.61 0.62 -1.07%

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