[JCBNEXT] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -7.28%
YoY- 91.49%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 12,318 10,668 8,584 6,426 8,678 10,226 9,246 4.89%
PBT 56,088 41,096 28,936 17,006 10,306 13,872 10,536 32.10%
Tax 712 -3,812 -3,430 -2,498 -2,762 -2,370 -2,916 -
NP 56,800 37,284 25,506 14,508 7,544 11,502 7,620 39.72%
-
NP to SH 56,800 37,292 25,506 14,576 7,612 11,464 7,588 39.82%
-
Tax Rate -1.27% 9.28% 11.85% 14.69% 26.80% 17.08% 27.68% -
Total Cost -44,482 -26,616 -16,922 -8,082 1,134 -1,276 1,626 -
-
Net Worth 405,786 373,644 353,840 335,973 322,876 335,409 323,152 3.86%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 405,786 373,644 353,840 335,973 322,876 335,409 323,152 3.86%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 461.11% 349.49% 297.13% 225.77% 86.93% 112.48% 82.41% -
ROE 14.00% 9.98% 7.21% 4.34% 2.36% 3.42% 2.35% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.35 8.08 6.50 4.86 6.45 7.47 6.64 5.86%
EPS 43.08 28.24 19.32 10.96 5.66 8.36 5.44 41.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.08 2.83 2.68 2.54 2.40 2.45 2.32 4.83%
Adjusted Per Share Value based on latest NOSH - 140,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.36 8.11 6.52 4.88 6.59 7.77 7.03 4.88%
EPS 43.16 28.33 19.38 11.07 5.78 8.71 5.77 39.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0831 2.8389 2.6885 2.5527 2.4532 2.5484 2.4553 3.86%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.73 1.50 1.30 1.31 1.23 1.48 1.68 -
P/RPS 18.50 18.56 20.00 26.97 19.07 19.81 25.31 -5.08%
P/EPS 4.01 5.31 6.73 11.89 21.74 17.67 30.84 -28.80%
EY 24.92 18.83 14.86 8.41 4.60 5.66 3.24 40.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.53 0.49 0.52 0.51 0.60 0.72 -4.09%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 23/08/23 30/08/22 26/08/21 27/08/20 29/08/19 29/08/18 -
Price 1.68 1.46 1.24 1.43 1.24 1.50 1.56 -
P/RPS 17.97 18.07 19.07 29.44 19.22 20.08 23.50 -4.36%
P/EPS 3.90 5.17 6.42 12.98 21.92 17.91 28.64 -28.25%
EY 25.66 19.35 15.58 7.71 4.56 5.58 3.49 39.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.46 0.56 0.52 0.61 0.67 -3.23%

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