[JCBNEXT] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
23-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 4.12%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 6,021 6,640 7,913 8,306 8,687 8,983 9,020 -23.52%
PBT 7,781 7,439 9,550 11,726 11,333 12,651 13,242 -29.73%
Tax -1,494 -1,743 -1,647 -1,441 -1,451 -1,247 -1,212 14.89%
NP 6,287 5,696 7,903 10,285 9,882 11,404 12,030 -34.99%
-
NP to SH 6,347 5,767 7,947 10,280 9,873 11,368 11,968 -34.35%
-
Tax Rate 19.20% 23.43% 17.25% 12.29% 12.80% 9.86% 9.15% -
Total Cost -266 944 10 -1,979 -1,195 -2,421 -3,010 -80.01%
-
Net Worth 323,337 315,635 322,876 322,485 326,092 329,570 335,409 -2.40%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 323,337 315,635 322,876 322,485 326,092 329,570 335,409 -2.40%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 104.42% 85.78% 99.87% 123.83% 113.76% 126.95% 133.37% -
ROE 1.96% 1.83% 2.46% 3.19% 3.03% 3.45% 3.57% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.49 4.94 5.88 6.16 6.39 6.60 6.59 -22.48%
EPS 4.73 4.29 5.91 7.62 7.27 8.35 8.74 -33.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.35 2.40 2.39 2.40 2.42 2.45 -1.08%
Adjusted Per Share Value based on latest NOSH - 140,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.57 5.05 6.01 6.31 6.60 6.83 6.85 -23.55%
EPS 4.82 4.38 6.04 7.81 7.50 8.64 9.09 -34.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4567 2.3982 2.4532 2.4502 2.4776 2.5041 2.5484 -2.40%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.40 1.43 1.23 1.15 1.45 1.48 1.48 -
P/RPS 31.20 28.93 20.91 18.68 22.68 22.44 22.46 24.37%
P/EPS 29.59 33.30 20.82 15.09 19.95 17.73 16.93 44.85%
EY 3.38 3.00 4.80 6.62 5.01 5.64 5.91 -30.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.51 0.48 0.60 0.61 0.60 -2.22%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 26/11/20 27/08/20 23/06/20 25/02/20 29/11/19 29/08/19 -
Price 1.27 1.43 1.24 1.25 1.43 1.54 1.50 -
P/RPS 28.30 28.93 21.08 20.31 22.37 23.35 22.77 15.52%
P/EPS 26.85 33.30 20.99 16.41 19.68 18.45 17.16 34.59%
EY 3.72 3.00 4.76 6.09 5.08 5.42 5.83 -25.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.61 0.52 0.52 0.60 0.64 0.61 -8.90%

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