[JCBNEXT] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 977.84%
YoY- 34.49%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 6,426 8,678 10,226 9,246 9,842 7,420 7,834 -3.24%
PBT 17,006 10,306 13,872 10,536 8,898 15,186 19,702 -2.42%
Tax -2,498 -2,762 -2,370 -2,916 -3,204 -2,678 -4,360 -8.85%
NP 14,508 7,544 11,502 7,620 5,694 12,508 15,342 -0.92%
-
NP to SH 14,576 7,612 11,464 7,588 5,642 12,480 15,560 -1.08%
-
Tax Rate 14.69% 26.80% 17.08% 27.68% 36.01% 17.63% 22.13% -
Total Cost -8,082 1,134 -1,276 1,626 4,148 -5,088 -7,508 1.23%
-
Net Worth 335,973 322,876 335,409 323,152 344,048 306,289 298,200 2.00%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 3,500 -
Div Payout % - - - - - - 22.49% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 335,973 322,876 335,409 323,152 344,048 306,289 298,200 2.00%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 225.77% 86.93% 112.48% 82.41% 57.85% 168.57% 195.84% -
ROE 4.34% 2.36% 3.42% 2.35% 1.64% 4.07% 5.22% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.86 6.45 7.47 6.64 7.04 5.31 5.60 -2.33%
EPS 10.96 5.66 8.36 5.44 4.04 8.92 11.12 -0.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 2.54 2.40 2.45 2.32 2.46 2.19 2.13 2.97%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.88 6.59 7.77 7.03 7.48 5.64 5.95 -3.24%
EPS 11.07 5.78 8.71 5.77 4.29 9.48 11.82 -1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.66 -
NAPS 2.5527 2.4532 2.5484 2.4553 2.6141 2.3272 2.2657 2.00%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.31 1.23 1.48 1.68 1.83 1.70 1.96 -
P/RPS 26.97 19.07 19.81 25.31 26.00 32.04 35.03 -4.26%
P/EPS 11.89 21.74 17.67 30.84 45.36 19.05 17.63 -6.34%
EY 8.41 4.60 5.66 3.24 2.20 5.25 5.67 6.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.28 -
P/NAPS 0.52 0.51 0.60 0.72 0.74 0.78 0.92 -9.06%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 27/08/20 29/08/19 29/08/18 17/08/17 23/08/16 17/08/15 -
Price 1.43 1.24 1.50 1.56 1.65 1.57 1.49 -
P/RPS 29.44 19.22 20.08 23.50 23.45 29.59 26.63 1.68%
P/EPS 12.98 21.92 17.91 28.64 40.90 17.59 13.41 -0.54%
EY 7.71 4.56 5.58 3.49 2.44 5.68 7.46 0.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.68 -
P/NAPS 0.56 0.52 0.61 0.67 0.67 0.72 0.70 -3.64%

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