[JCBNEXT] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 7.76%
YoY- -33.6%
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 10,668 8,584 6,426 8,678 10,226 9,246 9,842 1.35%
PBT 41,096 28,936 17,006 10,306 13,872 10,536 8,898 29.03%
Tax -3,812 -3,430 -2,498 -2,762 -2,370 -2,916 -3,204 2.93%
NP 37,284 25,506 14,508 7,544 11,502 7,620 5,694 36.75%
-
NP to SH 37,292 25,506 14,576 7,612 11,464 7,588 5,642 36.97%
-
Tax Rate 9.28% 11.85% 14.69% 26.80% 17.08% 27.68% 36.01% -
Total Cost -26,616 -16,922 -8,082 1,134 -1,276 1,626 4,148 -
-
Net Worth 373,644 353,840 335,973 322,876 335,409 323,152 344,048 1.38%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 373,644 353,840 335,973 322,876 335,409 323,152 344,048 1.38%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 349.49% 297.13% 225.77% 86.93% 112.48% 82.41% 57.85% -
ROE 9.98% 7.21% 4.34% 2.36% 3.42% 2.35% 1.64% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 8.08 6.50 4.86 6.45 7.47 6.64 7.04 2.32%
EPS 28.24 19.32 10.96 5.66 8.36 5.44 4.04 38.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.83 2.68 2.54 2.40 2.45 2.32 2.46 2.36%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 7.62 6.13 4.59 6.20 7.30 6.60 7.03 1.35%
EPS 26.64 18.22 10.41 5.44 8.19 5.42 4.03 36.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6689 2.5274 2.3998 2.3063 2.3958 2.3082 2.4575 1.38%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.50 1.30 1.31 1.23 1.48 1.68 1.83 -
P/RPS 18.56 20.00 26.97 19.07 19.81 25.31 26.00 -5.46%
P/EPS 5.31 6.73 11.89 21.74 17.67 30.84 45.36 -30.04%
EY 18.83 14.86 8.41 4.60 5.66 3.24 2.20 42.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.52 0.51 0.60 0.72 0.74 -5.40%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 30/08/22 26/08/21 27/08/20 29/08/19 29/08/18 17/08/17 -
Price 1.46 1.24 1.43 1.24 1.50 1.56 1.65 -
P/RPS 18.07 19.07 29.44 19.22 20.08 23.50 23.45 -4.24%
P/EPS 5.17 6.42 12.98 21.92 17.91 28.64 40.90 -29.14%
EY 19.35 15.58 7.71 4.56 5.58 3.49 2.44 41.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.56 0.52 0.61 0.67 0.67 -4.13%

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