[JCBNEXT] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	4,292	3,213	4,339	5,113	4,623	4,921	3,710	2.45%
YoY %	33.58%	-25.95%	-15.14%	10.60%	-6.06%	32.64%	-	-
Horiz. %	115.69%	86.60%	116.95%	137.82%	124.61%	132.64%	100.00%	-
PBT	14,468	8,503	5,153	6,936	5,268	4,449	7,593	11.33%
YoY %	70.15%	65.01%	-25.71%	31.66%	18.41%	-41.41%	-	-
Horiz. %	190.54%	111.98%	67.87%	91.35%	69.38%	58.59%	100.00%	-
Tax	-1,715	-1,249	-1,381	-1,185	-1,458	-1,602	-1,339	4.20%
YoY %	-37.31%	9.56%	-16.54%	18.72%	8.99%	-19.64%	-	-
Horiz. %	128.08%	93.28%	103.14%	88.50%	108.89%	119.64%	100.00%	-
NP	12,753	7,254	3,772	5,751	3,810	2,847	6,254	12.60%
YoY %	75.81%	92.31%	-34.41%	50.94%	33.83%	-54.48%	-	-
Horiz. %	203.92%	115.99%	60.31%	91.96%	60.92%	45.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	12,753	7,288	3,806	5,732	3,794	2,821	6,240	12.64%
YoY %	74.99%	91.49%	-33.60%	51.08%	34.49%	-54.79%	-	-
Horiz. %	204.38%	116.79%	60.99%	91.86%	60.80%	45.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.85%	14.69%	26.80%	17.08%	27.68%	36.01%	17.63%	-
YoY %	-19.33%	-45.19%	56.91%	-38.29%	-23.13%	104.25%	-	-
Horiz. %	67.21%	83.32%	152.01%	96.88%	157.01%	204.25%	100.00%	-
Total Cost	-8,461	-4,041	567	-638	813	2,074	-2,544	22.16%
YoY %	-109.38%	-812.70%	188.87%	-178.47%	-60.80%	181.53%	-	-
Horiz. %	332.59%	158.84%	-22.29%	25.08%	-31.96%	-81.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	353,840	335,973	322,876	335,409	323,152	344,048	306,289	2.43%
YoY %	5.32%	4.06%	-3.74%	3.79%	-6.07%	12.33%	-	-
Horiz. %	115.52%	109.69%	105.42%	109.51%	105.51%	112.33%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	353,840	335,973	322,876	335,409	323,152	344,048	306,289	2.43%
YoY %	5.32%	4.06%	-3.74%	3.79%	-6.07%	12.33%	-	-
Horiz. %	115.52%	109.69%	105.42%	109.51%	105.51%	112.33%	100.00%	-
NOSH	140,000	140,000	140,000	140,000	140,000	140,000	140,000	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	297.13%	225.77%	86.93%	112.48%	82.41%	57.85%	168.57%	-
YoY %	31.61%	159.71%	-22.72%	36.49%	42.45%	-65.68%	-	-
Horiz. %	176.27%	133.93%	51.57%	66.73%	48.89%	34.32%	100.00%	-
ROE	3.60%	2.17%	1.18%	1.71%	1.17%	0.82%	2.04%	-
YoY %	65.90%	83.90%	-30.99%	46.15%	42.68%	-59.80%	-	-
Horiz. %	176.47%	106.37%	57.84%	83.82%	57.35%	40.20%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	3.25	2.43	3.23	3.73	3.32	3.52	2.65	3.45%
YoY %	33.74%	-24.77%	-13.40%	12.35%	-5.68%	32.83%	-	-
Horiz. %	122.64%	91.70%	121.89%	140.75%	125.28%	132.83%	100.00%	-
EPS	9.66	5.48	2.83	4.18	2.72	2.02	4.46	13.74%
YoY %	76.28%	93.64%	-32.30%	53.68%	34.65%	-54.71%	-	-
Horiz. %	216.59%	122.87%	63.45%	93.72%	60.99%	45.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.68	2.54	2.40	2.45	2.32	2.46	2.19	3.42%
YoY %	5.51%	5.83%	-2.04%	5.60%	-5.69%	12.33%	-	-
Horiz. %	122.37%	115.98%	109.59%	111.87%	105.94%	112.33%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 140,000
RPS	3.26	2.44	3.30	3.88	3.51	3.74	2.82	2.44%
YoY %	33.61%	-26.06%	-14.95%	10.54%	-6.15%	32.62%	-	-
Horiz. %	115.60%	86.52%	117.02%	137.59%	124.47%	132.62%	100.00%	-
EPS	9.69	5.54	2.89	4.36	2.88	2.14	4.74	12.65%
YoY %	74.91%	91.70%	-33.72%	51.39%	34.58%	-54.85%	-	-
Horiz. %	204.43%	116.88%	60.97%	91.98%	60.76%	45.15%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.6885	2.5527	2.4532	2.5484	2.4553	2.6141	2.3272	2.43%
YoY %	5.32%	4.06%	-3.74%	3.79%	-6.07%	12.33%	-	-
Horiz. %	115.53%	109.69%	105.41%	109.50%	105.50%	112.33%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.30	1.31	1.23	1.48	1.68	1.83	1.70	-
P/RPS	39.99	53.93	38.14	39.63	50.62	52.01	64.09	-7.55%
YoY %	-25.85%	41.40%	-3.76%	-21.71%	-2.67%	-18.85%	-	-
Horiz. %	62.40%	84.15%	59.51%	61.83%	78.98%	81.15%	100.00%	-
P/EPS	13.46	23.78	43.48	35.35	61.68	90.73	38.10	-15.91%
YoY %	-43.40%	-45.31%	23.00%	-42.69%	-32.02%	138.14%	-	-
Horiz. %	35.33%	62.41%	114.12%	92.78%	161.89%	238.14%	100.00%	-
EY	7.43	4.21	2.30	2.83	1.62	1.10	2.62	18.96%
YoY %	76.48%	83.04%	-18.73%	74.69%	47.27%	-58.02%	-	-
Horiz. %	283.59%	160.69%	87.79%	108.02%	61.83%	41.98%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.49	0.52	0.51	0.60	0.72	0.74	0.78	-7.45%
YoY %	-5.77%	1.96%	-15.00%	-16.67%	-2.70%	-5.13%	-	-
Horiz. %	62.82%	66.67%	65.38%	76.92%	92.31%	94.87%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	30/08/22	26/08/21	27/08/20	29/08/19	29/08/18	17/08/17	23/08/16	-
Price	1.24	1.43	1.24	1.50	1.56	1.65	1.57	-
P/RPS	38.14	58.87	38.45	40.16	47.00	46.89	59.19	-7.05%
YoY %	-35.21%	53.11%	-4.26%	-14.55%	0.23%	-20.78%	-	-
Horiz. %	64.44%	99.46%	64.96%	67.85%	79.41%	79.22%	100.00%	-
P/EPS	12.84	25.95	43.83	35.83	57.27	81.80	35.19	-15.46%
YoY %	-50.52%	-40.79%	22.33%	-37.44%	-29.99%	132.45%	-	-
Horiz. %	36.49%	73.74%	124.55%	101.82%	162.75%	232.45%	100.00%	-
EY	7.79	3.85	2.28	2.79	1.75	1.22	2.84	18.30%
YoY %	102.34%	68.86%	-18.28%	59.43%	43.44%	-57.04%	-	-
Horiz. %	274.30%	135.56%	80.28%	98.24%	61.62%	42.96%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.46	0.56	0.52	0.61	0.67	0.67	0.72	-7.19%
YoY %	-17.86%	7.69%	-14.75%	-8.96%	0.00%	-6.94%	-	-
Horiz. %	63.89%	77.78%	72.22%	84.72%	93.06%	93.06%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos