[JCBNEXT] YoY Cumulative 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- 85.45%
YoY- 91.49%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 6,159 5,334 4,292 3,213 4,339 5,113 4,623 4.89%
PBT 28,044 20,548 14,468 8,503 5,153 6,936 5,268 32.10%
Tax 356 -1,906 -1,715 -1,249 -1,381 -1,185 -1,458 -
NP 28,400 18,642 12,753 7,254 3,772 5,751 3,810 39.72%
-
NP to SH 28,400 18,646 12,753 7,288 3,806 5,732 3,794 39.82%
-
Tax Rate -1.27% 9.28% 11.85% 14.69% 26.80% 17.08% 27.68% -
Total Cost -22,241 -13,308 -8,461 -4,041 567 -638 813 -
-
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 7.00% 4.99% 3.60% 2.17% 1.18% 1.71% 1.17% -
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 4.67 4.04 3.25 2.43 3.23 3.73 3.32 5.84%
EPS 21.54 14.12 9.66 5.48 2.83 4.18 2.72 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 4.68 4.05 3.26 2.44 3.30 3.88 3.51 4.90%
EPS 21.58 14.17 9.69 5.54 2.89 4.36 2.88 39.84%
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 37.01 37.13 39.99 53.93 38.14 39.63 50.62 -5.08%
P/EPS 8.03 10.62 13.46 23.78 43.48 35.35 61.68 -28.78%
EY 12.46 9.42 7.43 4.21 2.30 2.83 1.62 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 35.94 36.14 38.14 58.87 38.45 40.16 47.00 -4.36%
P/EPS 7.79 10.34 12.84 25.95 43.83 35.83 57.27 -28.26%
EY 12.83 9.67 7.79 3.85 2.28 2.79 1.75 39.33%
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