[JCBNEXT] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -8.79%
YoY- -31.01%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 8,530 9,086 9,566 9,782 9,864 9,320 9,054 -3.88%
PBT 11,574 10,910 9,570 8,170 8,751 10,078 10,305 8.02%
Tax -1,485 -1,644 -1,833 -1,989 -1,977 -1,906 -2,270 -24.58%
NP 10,089 9,266 7,737 6,181 6,774 8,172 8,035 16.33%
-
NP to SH 10,030 9,228 7,700 6,136 6,727 8,103 7,960 16.61%
-
Tax Rate 12.83% 15.07% 19.15% 24.35% 22.59% 18.91% 22.03% -
Total Cost -1,559 -180 1,829 3,601 3,090 1,148 1,019 -
-
Net Worth 328,197 331,426 323,152 324,864 335,337 335,644 344,048 -3.08%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 328,197 331,426 323,152 324,864 335,337 335,644 344,048 -3.08%
NOSH 140,000 140,000 140,000 140,000 140,000 139,852 139,857 0.06%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 118.28% 101.98% 80.88% 63.19% 68.67% 87.68% 88.75% -
ROE 3.06% 2.78% 2.38% 1.89% 2.01% 2.41% 2.31% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.19 6.55 6.87 7.02 7.06 6.66 6.47 -2.89%
EPS 7.27 6.65 5.53 4.40 4.81 5.79 5.69 17.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 2.39 2.32 2.33 2.40 2.40 2.46 -2.17%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 6.48 6.90 7.27 7.43 7.49 7.08 6.88 -3.90%
EPS 7.62 7.01 5.85 4.66 5.11 6.16 6.05 16.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4936 2.5182 2.4553 2.4683 2.5479 2.5502 2.6141 -3.08%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.48 1.68 1.68 1.63 1.75 1.70 1.83 -
P/RPS 23.93 25.64 24.46 23.23 24.79 25.51 28.27 -10.48%
P/EPS 20.35 25.25 30.39 37.04 36.35 29.34 32.15 -26.21%
EY 4.91 3.96 3.29 2.70 2.75 3.41 3.11 35.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.70 0.72 0.70 0.73 0.71 0.74 -11.09%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 29/08/18 28/05/18 23/02/18 29/11/17 17/08/17 -
Price 1.57 1.58 1.56 1.65 1.70 1.67 1.65 -
P/RPS 25.38 24.11 22.72 23.52 24.08 25.06 25.49 -0.28%
P/EPS 21.59 23.74 28.22 37.49 35.31 28.82 28.99 -17.79%
EY 4.63 4.21 3.54 2.67 2.83 3.47 3.45 21.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.67 0.71 0.71 0.70 0.67 -0.99%

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