[JCBNEXT] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 147.68%
YoY- 122.54%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 6,244 3,600 3,008 3,116 5,608 7,132 5,896 0.95%
PBT 47,420 25,032 24,336 15,628 7,136 5,564 948 91.83%
Tax -1,268 -16 -296 16 -40 -80 -200 36.00%
NP 46,152 25,016 24,040 15,644 7,096 5,484 748 98.65%
-
NP to SH 46,152 25,024 24,076 15,720 7,064 5,436 704 100.67%
-
Tax Rate 2.67% 0.06% 1.22% -0.10% 0.56% 1.44% 21.10% -
Total Cost -39,908 -21,416 -21,032 -12,528 -1,488 1,648 5,148 -
-
Net Worth 376,177 361,762 352,520 335,054 322,485 333,945 324,864 2.47%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 376,177 361,762 352,520 335,054 322,485 333,945 324,864 2.47%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 739.14% 694.89% 799.20% 502.05% 126.53% 76.89% 12.69% -
ROE 12.27% 6.92% 6.83% 4.69% 2.19% 1.63% 0.22% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.73 2.73 2.28 2.33 4.16 5.19 4.23 1.87%
EPS 34.96 18.96 18.24 11.76 5.24 3.96 0.52 101.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.85 2.74 2.67 2.51 2.39 2.43 2.33 3.41%
Adjusted Per Share Value based on latest NOSH - 140,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.74 2.74 2.29 2.37 4.26 5.42 4.48 0.94%
EPS 35.07 19.01 18.29 11.94 5.37 4.13 0.53 100.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.8582 2.7486 2.6784 2.5457 2.4502 2.5373 2.4683 2.47%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.60 1.33 1.33 1.29 1.15 1.54 1.63 -
P/RPS 33.82 48.78 58.38 55.26 27.67 29.67 38.55 -2.15%
P/EPS 4.58 7.02 7.29 10.95 21.97 38.93 322.82 -50.76%
EY 21.85 14.25 13.71 9.13 4.55 2.57 0.31 103.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.49 0.50 0.51 0.48 0.63 0.70 -3.64%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/05/24 25/05/23 25/05/22 25/05/21 23/06/20 28/05/19 28/05/18 -
Price 1.74 1.40 1.30 1.29 1.25 1.50 1.65 -
P/RPS 36.78 51.35 57.06 55.26 30.08 28.90 39.02 -0.97%
P/EPS 4.98 7.39 7.13 10.95 23.88 37.92 326.78 -50.17%
EY 20.10 13.54 14.03 9.13 4.19 2.64 0.31 100.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.49 0.51 0.52 0.62 0.71 -2.49%

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