[JCBNEXT] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -49.23%
YoY- 34.6%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 7,132 5,896 6,224 5,332 2,360 2,260 172,704 -41.19%
PBT 5,564 948 3,272 13,440 11,296 5,132 86,656 -36.70%
Tax -80 -200 -152 -484 -1,860 69,168 -19,620 -60.01%
NP 5,484 748 3,120 12,956 9,436 74,300 67,036 -34.10%
-
NP to SH 5,436 704 3,068 12,900 9,584 66,468 61,404 -33.22%
-
Tax Rate 1.44% 21.10% 4.65% 3.60% 16.47% -1,347.78% 22.64% -
Total Cost 1,648 5,148 3,104 -7,624 -7,076 -72,040 105,668 -49.99%
-
Net Worth 333,945 324,864 341,251 299,300 272,999 0 226,955 6.64%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - 17,639 44,566 44,130 -
Div Payout % - - - - 184.06% 67.05% 71.87% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 333,945 324,864 341,251 299,300 272,999 0 226,955 6.64%
NOSH 140,000 140,000 140,000 140,000 700,000 636,666 315,215 -12.64%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 76.89% 12.69% 50.13% 242.99% 399.83% 3,287.61% 38.82% -
ROE 1.63% 0.22% 0.90% 4.31% 3.51% 0.00% 27.06% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.19 4.23 4.45 3.81 0.34 0.35 54.79 -32.47%
EPS 3.96 0.52 2.20 9.24 1.36 0.80 19.48 -23.31%
DPS 0.00 0.00 0.00 0.00 2.52 7.00 14.00 -
NAPS 2.43 2.33 2.44 2.14 0.39 0.00 0.72 22.46%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 5.09 4.21 4.45 3.81 1.69 1.61 123.36 -41.20%
EPS 3.88 0.50 2.19 9.21 6.85 47.48 43.86 -33.23%
DPS 0.00 0.00 0.00 0.00 12.60 31.83 31.52 -
NAPS 2.3853 2.3205 2.4375 2.1379 1.95 0.00 1.6211 6.64%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.54 1.63 1.94 1.82 0.44 2.44 2.81 -
P/RPS 29.67 38.55 43.59 47.74 130.51 687.37 5.13 33.96%
P/EPS 38.93 322.82 88.44 19.73 32.14 23.37 14.43 17.97%
EY 2.57 0.31 1.13 5.07 3.11 4.28 6.93 -15.23%
DY 0.00 0.00 0.00 0.00 5.73 2.87 4.98 -
P/NAPS 0.63 0.70 0.80 0.85 1.13 0.00 3.90 -26.19%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 28/05/18 29/05/17 30/05/16 19/05/15 30/05/14 23/05/13 -
Price 1.50 1.65 1.86 1.78 2.19 2.42 3.65 -
P/RPS 28.90 39.02 41.80 46.69 649.58 681.74 6.66 27.69%
P/EPS 37.92 326.78 84.79 19.30 159.95 23.18 18.74 12.45%
EY 2.64 0.31 1.18 5.18 0.63 4.31 5.34 -11.07%
DY 0.00 0.00 0.00 0.00 1.15 2.89 3.84 -
P/NAPS 0.62 0.71 0.76 0.83 5.62 0.00 5.07 -29.53%

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