[JCBNEXT] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[JCBNEXT] JCBNEXT BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 60.84%
YoY- 130.66%
Quarter Report
Latest QR
Upcoming QR
JCBNEXT's Result
JCBNEXT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 9,630 8,427 5,456 5,221 7,268 6,815 7,593 4.03%
PBT 32,653 22,861 13,193 6,549 10,443 9,366 7,207 28.62%
Tax -5,396 -2,008 -1,514 -1,540 -1,248 -1,486 -1,819 19.85%
NP 27,257 20,853 11,679 5,009 9,195 7,880 5,388 31.00%
-
NP to SH 27,261 20,852 11,722 5,082 9,188 7,850 5,349 31.16%
-
Tax Rate 16.53% 8.78% 11.48% 23.52% 11.95% 15.87% 25.24% -
Total Cost -17,627 -12,426 -6,223 212 -1,927 -1,065 2,205 -
-
Net Worth 363,082 341,957 339,543 315,635 329,570 331,426 335,644 1.31%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 363,082 341,957 339,543 315,635 329,570 331,426 335,644 1.31%
NOSH 140,000 140,000 140,000 140,000 140,000 140,000 140,000 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 283.04% 247.45% 214.06% 95.94% 126.51% 115.63% 70.96% -
ROE 7.51% 6.10% 3.45% 1.61% 2.79% 2.37% 1.59% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 7.29 6.38 4.13 3.89 5.34 4.91 5.43 5.02%
EPS 20.65 15.79 8.84 3.78 6.71 5.64 3.91 31.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.75 2.59 2.57 2.35 2.42 2.39 2.40 2.29%
Adjusted Per Share Value based on latest NOSH - 140,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 6.88 6.02 3.90 3.73 5.19 4.87 5.42 4.05%
EPS 19.47 14.89 8.37 3.63 6.56 5.61 3.82 31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5934 2.4426 2.4253 2.2545 2.3541 2.3673 2.3975 1.31%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.60 1.25 1.45 1.43 1.48 1.68 1.70 -
P/RPS 21.94 19.58 35.11 36.79 27.73 34.18 31.31 -5.75%
P/EPS 7.75 7.91 16.34 37.79 21.94 29.68 44.45 -25.24%
EY 12.90 12.63 6.12 2.65 4.56 3.37 2.25 33.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.48 0.56 0.61 0.61 0.70 0.71 -3.31%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 24/11/22 24/11/21 26/11/20 29/11/19 27/11/18 29/11/17 -
Price 1.63 1.23 1.30 1.43 1.54 1.58 1.67 -
P/RPS 22.35 19.27 31.48 36.79 28.86 32.15 30.76 -5.18%
P/EPS 7.89 7.79 14.65 37.79 22.83 27.91 43.66 -24.79%
EY 12.67 12.84 6.82 2.65 4.38 3.58 2.29 32.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.51 0.61 0.64 0.66 0.70 -2.80%

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